[MESB] YoY Cumulative Quarter 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- 605.43%
YoY- 166.89%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
Revenue 73,194 63,877 85,971 122,140 66,986 40,277 40,100 8.64%
PBT 7,311 4,436 -212 3,217 347 -190 879 33.89%
Tax -2,318 -1,136 -854 -1,261 -719 -9 -48 70.61%
NP 4,993 3,300 -1,066 1,956 -372 -199 831 28.02%
-
NP to SH 4,993 3,300 -1,066 1,956 -372 -270 854 27.54%
-
Tax Rate 31.71% 25.61% - 39.20% 207.20% - 5.46% -
Total Cost 68,201 60,577 87,037 120,184 67,358 40,476 39,269 7.90%
-
Net Worth 87,706 67,561 85,175 86,813 83,177 278,526 82,455 0.85%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 87,706 67,561 85,175 86,813 83,177 278,526 82,455 0.85%
NOSH 108,280 106,100 91,100 81,900 41,797 142,105 42,068 13.91%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.82% 5.17% -1.24% 1.60% -0.56% -0.49% 2.07% -
ROE 5.69% 4.88% -1.25% 2.25% -0.45% -0.10% 1.04% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
RPS 67.60 67.13 104.97 149.13 160.26 28.34 95.32 -4.62%
EPS 4.63 3.47 -1.29 2.39 -0.89 -0.19 2.09 11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.71 1.04 1.06 1.99 1.96 1.96 -11.46%
Adjusted Per Share Value based on latest NOSH - 81,900
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
RPS 50.73 44.27 59.58 84.65 46.42 27.91 27.79 8.64%
EPS 3.46 2.29 -0.74 1.36 -0.26 -0.19 0.59 27.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6078 0.4682 0.5903 0.6016 0.5764 1.9303 0.5714 0.85%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 -
Price 0.49 0.43 0.34 0.225 0.64 0.81 1.06 -
P/RPS 0.72 0.64 0.32 0.15 0.40 2.86 1.11 -5.78%
P/EPS 10.63 12.40 -26.12 9.42 -71.91 -426.32 52.22 -19.69%
EY 9.41 8.07 -3.83 10.61 -1.39 -0.23 1.92 24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.33 0.21 0.32 0.41 0.54 1.46%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 CAGR
Date 22/02/22 23/02/21 26/02/20 27/02/19 24/11/16 30/11/15 26/11/14 -
Price 0.535 0.51 0.29 0.26 0.68 0.82 0.85 -
P/RPS 0.79 0.76 0.28 0.17 0.42 2.89 0.89 -1.62%
P/EPS 11.60 14.71 -22.28 10.89 -76.40 -431.58 41.87 -16.21%
EY 8.62 6.80 -4.49 9.19 -1.31 -0.23 2.39 19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.28 0.25 0.34 0.42 0.43 6.08%

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