[MESB] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MESB] MESB BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -33.58%
YoY- 822.64%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 146,388 45,084 136,582 131,086 127,754 137,008 147,852 -0.65%
PBT 14,622 -12,112 11,155 6,589 8,872 13,460 -26,091 -
Tax -4,636 -440 -2,191 -2,205 -2,272 -2,704 -570 302.89%
NP 9,986 -12,552 8,964 4,384 6,600 10,756 -26,661 -
-
NP to SH 9,986 -12,552 8,964 4,384 6,600 10,756 -26,661 -
-
Tax Rate 31.71% - 19.64% 33.46% 25.61% 20.09% - -
Total Cost 136,402 57,636 127,618 126,702 121,154 126,252 174,513 -15.10%
-
Net Worth 87,706 79,372 81,129 70,174 67,561 63,742 66,256 20.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 87,706 79,372 81,129 70,174 67,561 63,742 66,256 20.49%
NOSH 108,280 108,280 106,750 106,630 106,100 106,100 91,100 12.17%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.82% -27.84% 6.56% 3.34% 5.17% 7.85% -18.03% -
ROE 11.39% -15.81% 11.05% 6.25% 9.77% 16.87% -40.24% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 135.19 42.03 127.95 132.63 134.26 152.61 169.60 -13.99%
EPS 9.26 -11.72 8.64 4.44 6.94 12.00 -30.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.76 0.71 0.71 0.71 0.76 4.32%
Adjusted Per Share Value based on latest NOSH - 106,630
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 101.45 31.24 94.66 90.85 88.54 94.95 102.47 -0.66%
EPS 6.92 -8.70 6.21 3.04 4.57 7.45 -18.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6078 0.5501 0.5623 0.4863 0.4682 0.4418 0.4592 20.48%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.49 0.475 0.435 0.525 0.43 0.295 0.225 -
P/RPS 0.36 1.13 0.34 0.40 0.32 0.19 0.13 96.83%
P/EPS 5.31 -4.06 5.18 11.84 6.20 2.46 -0.74 -
EY 18.82 -24.64 19.30 8.45 16.13 40.61 -135.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.57 0.74 0.61 0.42 0.30 58.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 30/09/21 27/05/21 23/02/21 26/11/20 26/08/20 -
Price 0.535 0.53 0.475 0.455 0.51 0.475 0.225 -
P/RPS 0.40 1.26 0.37 0.34 0.38 0.31 0.13 111.11%
P/EPS 5.80 -4.53 5.66 10.26 7.35 3.96 -0.74 -
EY 17.24 -22.08 17.68 9.75 13.60 25.22 -135.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.63 0.64 0.72 0.67 0.30 68.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment