[MESTRON] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MESTRON] MESTRON HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -25.2%
YoY- -40.37%
Quarter Report
Latest QR
Upcoming QR
MESTRON's Result
MESTRON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 104,186 81,294 68,132 58,350 55,463 60,270 57,140 49.19%
PBT 9,035 6,489 4,620 4,868 6,383 9,387 9,238 -1.46%
Tax -1,300 -1,083 -1,103 -1,200 -1,468 -2,385 -2,367 -32.91%
NP 7,735 5,406 3,517 3,668 4,915 7,002 6,871 8.20%
-
NP to SH 7,764 5,427 3,555 3,681 4,921 7,006 6,871 8.47%
-
Tax Rate 14.39% 16.69% 23.87% 24.65% 23.00% 25.41% 25.62% -
Total Cost 96,451 75,888 64,615 54,682 50,548 53,268 50,269 54.34%
-
Net Worth 102,349 102,349 93,045 93,045 93,045 90,690 90,690 8.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 1,209 1,209 1,209 2,399 1,189 1,189 -
Div Payout % - 22.29% 34.02% 32.86% 48.76% 16.98% 17.32% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 102,349 102,349 93,045 93,045 93,045 90,690 90,690 8.38%
NOSH 930,450 930,450 930,450 930,450 930,450 906,900 906,900 1.72%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.42% 6.65% 5.16% 6.29% 8.86% 11.62% 12.02% -
ROE 7.59% 5.30% 3.82% 3.96% 5.29% 7.73% 7.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.20 8.74 7.32 6.27 5.96 6.65 6.30 46.70%
EPS 0.83 0.58 0.38 0.40 0.53 0.77 0.76 6.04%
DPS 0.00 0.13 0.13 0.13 0.26 0.13 0.13 -
NAPS 0.11 0.11 0.10 0.10 0.10 0.10 0.10 6.55%
Adjusted Per Share Value based on latest NOSH - 930,450
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.41 8.12 6.81 5.83 5.54 6.02 5.71 49.18%
EPS 0.78 0.54 0.36 0.37 0.49 0.70 0.69 8.50%
DPS 0.00 0.12 0.12 0.12 0.24 0.12 0.12 -
NAPS 0.1023 0.1023 0.093 0.093 0.093 0.0906 0.0906 8.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.38 0.34 0.31 0.34 0.33 0.36 0.27 -
P/RPS 3.39 3.89 4.23 5.42 5.54 5.42 4.29 -14.51%
P/EPS 45.54 58.29 81.14 85.94 62.40 46.60 35.64 17.73%
EY 2.20 1.72 1.23 1.16 1.60 2.15 2.81 -15.04%
DY 0.00 0.38 0.42 0.38 0.78 0.36 0.49 -
P/NAPS 3.45 3.09 3.10 3.40 3.30 3.60 2.70 17.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 19/08/22 27/05/22 25/02/22 26/11/21 27/08/21 28/05/21 -
Price 0.465 0.365 0.325 0.315 0.32 0.345 0.40 -
P/RPS 4.15 4.18 4.44 5.02 5.37 5.19 6.35 -24.67%
P/EPS 55.73 62.58 85.06 79.62 60.50 44.66 52.80 3.66%
EY 1.79 1.60 1.18 1.26 1.65 2.24 1.89 -3.55%
DY 0.00 0.36 0.40 0.41 0.81 0.38 0.33 -
P/NAPS 4.23 3.32 3.25 3.15 3.20 3.45 4.00 3.79%

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