[MESB] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 73.73%
YoY- 83.92%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 189,899 186,117 173,029 159,612 149,060 145,960 140,038 22.49%
PBT 6,463 6,453 5,468 115 -3,263 -4,085 -5,238 -
Tax -2,665 -2,137 -2,490 -1,142 -646 -727 -669 151.08%
NP 3,798 4,316 2,978 -1,027 -3,909 -4,812 -5,907 -
-
NP to SH 3,798 4,316 2,978 -1,027 -3,909 -4,812 -5,907 -
-
Tax Rate 41.23% 33.12% 45.54% 993.04% - - - -
Total Cost 186,101 181,801 170,051 160,639 152,969 150,772 145,945 17.57%
-
Net Worth 87,633 91,728 87,633 86,813 84,356 82,092 84,356 2.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 87,633 91,728 87,633 86,813 84,356 82,092 84,356 2.57%
NOSH 81,900 81,900 81,900 81,900 81,900 81,900 81,900 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.00% 2.32% 1.72% -0.64% -2.62% -3.30% -4.22% -
ROE 4.33% 4.71% 3.40% -1.18% -4.63% -5.86% -7.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 231.87 227.25 211.27 194.89 182.00 190.25 170.99 22.49%
EPS 4.64 5.27 3.64 -1.25 -4.77 -6.27 -7.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.12 1.07 1.06 1.03 1.07 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 81,900
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 131.61 128.98 119.91 110.62 103.30 101.15 97.05 22.49%
EPS 2.63 2.99 2.06 -0.71 -2.71 -3.33 -4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.6357 0.6073 0.6016 0.5846 0.5689 0.5846 2.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.41 0.28 0.295 0.225 0.30 0.29 0.39 -
P/RPS 0.18 0.12 0.14 0.12 0.16 0.15 0.23 -15.06%
P/EPS 8.84 5.31 8.11 -17.94 -6.29 -4.62 -5.41 -
EY 11.31 18.82 12.33 -5.57 -15.91 -21.63 -18.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 0.28 0.21 0.29 0.27 0.38 0.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 27/05/19 27/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.385 0.29 0.295 0.26 0.22 0.285 0.29 -
P/RPS 0.17 0.13 0.14 0.13 0.12 0.15 0.17 0.00%
P/EPS 8.30 5.50 8.11 -20.73 -4.61 -4.54 -4.02 -
EY 12.05 18.17 12.33 -4.82 -21.69 -22.01 -24.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.28 0.25 0.21 0.27 0.28 18.22%

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