[MESB] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[MESB] MESB BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -137.39%
YoY- -37.78%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 63,877 85,971 122,140 66,986 40,277 40,100 44,577 5.08%
PBT 4,436 -212 3,217 347 -190 879 4,855 -1.23%
Tax -1,136 -854 -1,261 -719 -9 -48 -707 6.75%
NP 3,300 -1,066 1,956 -372 -199 831 4,148 -3.10%
-
NP to SH 3,300 -1,066 1,956 -372 -270 854 4,148 -3.10%
-
Tax Rate 25.61% - 39.20% 207.20% - 5.46% 14.56% -
Total Cost 60,577 87,037 120,184 67,358 40,476 39,269 40,429 5.72%
-
Net Worth 67,561 85,175 86,813 83,177 278,526 82,455 68,995 -0.28%
Dividend
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 67,561 85,175 86,813 83,177 278,526 82,455 68,995 -0.28%
NOSH 106,100 91,100 81,900 41,797 142,105 42,068 41,314 13.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.17% -1.24% 1.60% -0.56% -0.49% 2.07% 9.31% -
ROE 4.88% -1.25% 2.25% -0.45% -0.10% 1.04% 6.01% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 67.13 104.97 149.13 160.26 28.34 95.32 107.90 -6.32%
EPS 3.47 -1.29 2.39 -0.89 -0.19 2.09 10.04 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 1.04 1.06 1.99 1.96 1.96 1.67 -11.11%
Adjusted Per Share Value based on latest NOSH - 42,061
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 44.27 59.58 84.65 46.42 27.91 27.79 30.89 5.08%
EPS 2.29 -0.74 1.36 -0.26 -0.19 0.59 2.87 -3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4682 0.5903 0.6016 0.5764 1.9303 0.5714 0.4782 -0.29%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.43 0.34 0.225 0.64 0.81 1.06 0.69 -
P/RPS 0.64 0.32 0.15 0.40 2.86 1.11 0.64 0.00%
P/EPS 12.40 -26.12 9.42 -71.91 -426.32 52.22 6.87 8.47%
EY 8.07 -3.83 10.61 -1.39 -0.23 1.92 14.55 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.33 0.21 0.32 0.41 0.54 0.41 5.62%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 23/02/21 26/02/20 27/02/19 24/11/16 30/11/15 26/11/14 27/11/13 -
Price 0.51 0.29 0.26 0.68 0.82 0.85 0.815 -
P/RPS 0.76 0.28 0.17 0.42 2.89 0.89 0.76 0.00%
P/EPS 14.71 -22.28 10.89 -76.40 -431.58 41.87 8.12 8.53%
EY 6.80 -4.49 9.19 -1.31 -0.23 2.39 12.32 -7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.28 0.25 0.34 0.42 0.43 0.49 5.44%

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