[MESB] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[MESB] MESB BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 249.46%
YoY- 4806.03%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 131,086 169,970 188,758 137,622 96,918 83,481 92,621 4.90%
PBT 6,589 548 5,965 3,012 542 2,774 8,348 -3.21%
Tax -2,205 -1,154 -2,716 -1,900 -671 -1,310 -1,636 4.20%
NP 4,384 -606 3,248 1,112 -129 1,464 6,712 -5.70%
-
NP to SH 4,384 -606 3,248 1,112 22 1,668 6,712 -5.70%
-
Tax Rate 33.46% 210.58% 45.53% 63.08% 123.80% 47.22% 19.60% -
Total Cost 126,702 170,577 185,510 136,510 97,047 82,017 85,909 5.50%
-
Net Worth 70,174 89,038 87,633 84,657 6,834 41,979 70,376 -0.03%
Dividend
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 70,174 89,038 87,633 84,657 6,834 41,979 70,376 -0.03%
NOSH 106,630 91,100 81,900 41,909 3,469 41,979 41,398 13.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.34% -0.36% 1.72% 0.81% -0.13% 1.75% 7.25% -
ROE 6.25% -0.68% 3.71% 1.31% 0.33% 3.97% 9.54% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 132.63 200.44 230.47 328.38 2,793.62 198.86 223.73 -6.95%
EPS 4.44 -0.72 3.97 2.65 0.65 4.43 16.21 -16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 1.05 1.07 2.02 1.97 1.00 1.70 -11.34%
Adjusted Per Share Value based on latest NOSH - 42,020
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 90.85 117.79 130.82 95.38 67.17 57.85 64.19 4.90%
EPS 3.04 -0.42 2.25 0.77 0.02 1.16 4.65 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.6171 0.6073 0.5867 0.0474 0.2909 0.4877 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.525 0.165 0.295 0.62 0.84 0.92 0.80 -
P/RPS 0.40 0.08 0.13 0.19 0.03 0.46 0.36 1.46%
P/EPS 11.84 -23.06 7.44 23.37 128.57 23.15 4.93 12.84%
EY 8.45 -4.34 13.45 4.28 0.78 4.32 20.27 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.16 0.28 0.31 0.43 0.92 0.47 6.45%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/05/21 23/06/20 27/05/19 27/02/17 29/02/16 26/02/15 25/02/14 -
Price 0.455 0.225 0.295 0.615 0.76 0.82 0.91 -
P/RPS 0.34 0.11 0.13 0.19 0.03 0.41 0.41 -2.54%
P/EPS 10.26 -31.45 7.44 23.18 116.33 20.64 5.61 8.68%
EY 9.75 -3.18 13.45 4.31 0.86 4.85 17.82 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.21 0.28 0.30 0.39 0.82 0.54 2.37%

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