[MESB] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[MESB] MESB BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 139.11%
YoY- 133.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 167,301 145,898 113,601 136,582 118,689 125,758 149,878 7.61%
PBT 21,809 14,031 4,762 11,155 -21,560 -21,443 -18,612 -
Tax -4,724 -3,373 -1,625 -2,191 -1,358 -852 -1,245 143.47%
NP 17,085 10,658 3,137 8,964 -22,918 -22,295 -19,857 -
-
NP to SH 17,085 10,658 3,137 8,964 -22,918 -22,295 -19,857 -
-
Tax Rate 21.66% 24.04% 34.12% 19.64% - - - -
Total Cost 150,216 135,240 110,464 127,618 141,607 148,053 169,735 -7.82%
-
Net Worth 93,208 87,706 79,372 81,129 70,174 67,561 63,742 28.86%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 93,208 87,706 79,372 81,129 70,174 67,561 63,742 28.86%
NOSH 109,380 108,280 108,280 106,750 106,630 106,100 106,100 2.05%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.21% 7.31% 2.76% 6.56% -19.31% -17.73% -13.25% -
ROE 18.33% 12.15% 3.95% 11.05% -32.66% -33.00% -31.15% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 154.36 134.74 105.91 127.95 120.08 132.16 166.94 -5.09%
EPS 15.76 9.84 2.92 8.40 -23.19 -23.43 -22.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 0.74 0.76 0.71 0.71 0.71 13.64%
Adjusted Per Share Value based on latest NOSH - 106,750
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 115.94 101.11 78.73 94.66 82.25 87.15 103.87 7.61%
EPS 11.84 7.39 2.17 6.21 -15.88 -15.45 -13.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.646 0.6078 0.5501 0.5623 0.4863 0.4682 0.4418 28.85%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.54 0.49 0.475 0.435 0.525 0.43 0.295 -
P/RPS 0.35 0.36 0.45 0.34 0.44 0.33 0.18 55.84%
P/EPS 3.43 4.98 16.24 5.18 -2.26 -1.84 -1.33 -
EY 29.19 20.09 6.16 19.30 -44.17 -54.49 -74.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.64 0.57 0.74 0.61 0.42 31.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 22/02/22 25/11/21 30/09/21 27/05/21 23/02/21 26/11/20 -
Price 0.51 0.535 0.53 0.475 0.455 0.51 0.475 -
P/RPS 0.33 0.40 0.50 0.37 0.38 0.39 0.28 11.58%
P/EPS 3.24 5.44 18.12 5.66 -1.96 -2.18 -2.15 -
EY 30.91 18.40 5.52 17.68 -50.96 -45.94 -46.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.72 0.63 0.64 0.72 0.67 -8.13%

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