[MESB] QoQ Cumulative 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- 128.5%
YoY- 246.99%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 91,010 35,748 198,497 129,034 73,194 11,271 136,582 -23.65%
PBT 7,277 375 11,929 15,596 7,311 -3,028 11,155 -24.72%
Tax -2,732 -437 -5,696 -4,187 -2,318 -110 -2,191 15.80%
NP 4,545 -62 6,233 11,409 4,993 -3,138 8,964 -36.33%
-
NP to SH 4,545 -62 6,233 11,409 4,993 -3,138 8,964 -36.33%
-
Tax Rate 37.54% 116.53% 47.75% 26.85% 31.71% - 19.64% -
Total Cost 86,465 35,810 192,264 117,625 68,201 14,409 127,618 -22.80%
-
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 4.92% -0.07% 7.01% 12.24% 5.69% -3.95% 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 71.87 30.72 178.52 119.05 67.60 10.51 127.95 -31.85%
EPS 3.74 -0.05 5.73 10.56 4.63 -2.93 8.64 -42.68%
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 63.07 24.77 137.56 89.42 50.73 7.81 94.66 -23.65%
EPS 3.15 -0.04 4.32 7.91 3.46 -2.17 6.21 -36.31%
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 0.63 1.56 0.28 0.45 0.72 4.52 0.34 50.69%
P/EPS 12.54 -900.86 8.92 5.13 10.63 -16.24 5.18 80.00%
EY 7.98 -0.11 11.21 19.49 9.41 -6.16 19.30 -44.41%
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 0.65 1.51 0.30 0.43 0.79 5.04 0.37 45.44%
P/EPS 13.09 -872.71 9.54 4.84 11.60 -18.12 5.66 74.61%
EY 7.64 -0.11 10.48 20.64 8.62 -5.52 17.68 -42.75%
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