[MESTRON] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MESTRON] MESTRON HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 98.91%
YoY- 154.13%
Quarter Report
Latest QR
Upcoming QR
MESTRON's Result
MESTRON's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 64,700 26,895 112,161 82,104 45,541 21,409 58,351 7.14%
PBT 8,355 2,842 11,332 7,315 3,575 1,551 4,705 46.79%
Tax -1,800 -300 -1,300 -600 -200 -200 -1,595 8.41%
NP 6,555 2,542 10,032 6,715 3,375 1,351 3,110 64.61%
-
NP to SH 6,576 2,557 10,056 6,737 3,387 1,376 3,133 64.15%
-
Tax Rate 21.54% 10.56% 11.47% 8.20% 5.59% 12.89% 33.90% -
Total Cost 58,145 24,353 102,129 75,389 42,166 20,058 55,241 3.48%
-
Net Worth 128,365 117,612 102,349 102,349 102,349 93,045 93,045 24.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 1,395 - - - 1,209 -
Div Payout % - - 13.88% - - - 38.61% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 128,365 117,612 102,349 102,349 102,349 93,045 93,045 24.00%
NOSH 987,427 978,056 931,075 930,450 930,450 930,450 930,450 4.05%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.13% 9.45% 8.94% 8.18% 7.41% 6.31% 5.33% -
ROE 5.12% 2.17% 9.83% 6.58% 3.31% 1.48% 3.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.55 2.74 12.05 8.82 4.89 2.30 6.27 2.96%
EPS 0.66 0.26 1.08 0.72 0.36 0.14 0.33 58.94%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.13 -
NAPS 0.13 0.12 0.11 0.11 0.11 0.10 0.10 19.17%
Adjusted Per Share Value based on latest NOSH - 930,450
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.47 2.69 11.21 8.20 4.55 2.14 5.83 7.21%
EPS 0.66 0.26 1.00 0.67 0.34 0.14 0.31 65.72%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.12 -
NAPS 0.1283 0.1175 0.1023 0.1023 0.1023 0.093 0.093 23.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.43 0.40 0.45 0.38 0.34 0.31 0.34 -
P/RPS 6.56 14.58 3.73 4.31 6.95 13.47 5.42 13.61%
P/EPS 64.57 153.32 41.64 52.48 93.40 209.62 100.97 -25.83%
EY 1.55 0.65 2.40 1.91 1.07 0.48 0.99 34.94%
DY 0.00 0.00 0.33 0.00 0.00 0.00 0.38 -
P/NAPS 3.31 3.33 4.09 3.45 3.09 3.10 3.40 -1.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 26/05/23 24/02/23 23/11/22 19/08/22 27/05/22 25/02/22 -
Price 0.45 0.39 0.435 0.47 0.365 0.325 0.315 -
P/RPS 6.87 14.21 3.61 5.33 7.46 14.12 5.02 23.33%
P/EPS 67.57 149.49 40.25 64.91 100.27 219.76 93.55 -19.54%
EY 1.48 0.67 2.48 1.54 1.00 0.46 1.07 24.21%
DY 0.00 0.00 0.34 0.00 0.00 0.00 0.41 -
P/NAPS 3.46 3.25 3.95 4.27 3.32 3.25 3.15 6.47%

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