[MESB] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[MESB] MESB BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 52.33%
YoY- 246.99%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 182,020 142,992 198,497 172,045 146,388 45,084 136,582 21.03%
PBT 14,554 1,500 11,929 20,794 14,622 -12,112 11,155 19.34%
Tax -5,464 -1,748 -5,696 -5,582 -4,636 -440 -2,191 83.59%
NP 9,090 -248 6,233 15,212 9,986 -12,552 8,964 0.93%
-
NP to SH 9,090 -248 6,233 15,212 9,986 -12,552 8,964 0.93%
-
Tax Rate 37.54% 116.53% 47.75% 26.84% 31.71% - 19.64% -
Total Cost 172,930 143,240 192,264 156,833 136,402 57,636 127,618 22.38%
-
Net Worth 92,439 89,597 88,953 93,208 87,706 79,372 81,129 9.06%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 92,439 89,597 88,953 93,208 87,706 79,372 81,129 9.06%
NOSH 141,293 119,582 112,792 109,380 108,280 108,280 106,750 20.48%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.99% -0.17% 3.14% 8.84% 6.82% -27.84% 6.56% -
ROE 9.83% -0.28% 7.01% 16.32% 11.39% -15.81% 11.05% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 143.74 122.89 178.52 158.74 135.19 42.03 127.95 8.04%
EPS 7.48 -0.20 5.73 14.08 9.26 -11.72 8.64 -9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 0.80 0.86 0.81 0.74 0.76 -2.64%
Adjusted Per Share Value based on latest NOSH - 109,380
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 126.14 99.10 137.56 119.23 101.45 31.24 94.66 21.03%
EPS 6.30 -0.17 4.32 10.54 6.92 -8.70 6.21 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6406 0.6209 0.6165 0.646 0.6078 0.5501 0.5623 9.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.45 0.48 0.50 0.54 0.49 0.475 0.435 -
P/RPS 0.31 0.39 0.28 0.34 0.36 1.13 0.34 -5.95%
P/EPS 6.27 -225.21 8.92 3.85 5.31 -4.06 5.18 13.53%
EY 15.95 -0.44 11.21 25.99 18.82 -24.64 19.30 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.63 0.63 0.60 0.64 0.57 5.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 25/11/21 30/09/21 -
Price 0.47 0.465 0.535 0.51 0.535 0.53 0.475 -
P/RPS 0.33 0.38 0.30 0.32 0.40 1.26 0.37 -7.32%
P/EPS 6.55 -218.18 9.54 3.63 5.80 -4.53 5.66 10.19%
EY 15.27 -0.46 10.48 27.52 17.24 -22.08 17.68 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.67 0.59 0.66 0.72 0.63 1.05%

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