[MESB] YoY Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[MESB] MESB BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 128.5%
YoY- 246.99%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Revenue 145,087 118,322 129,034 98,315 127,478 173,029 103,217 4.80%
PBT 17,289 12,988 15,596 4,942 411 5,468 2,259 32.39%
Tax -4,541 -4,268 -4,187 -1,654 -866 -2,490 -1,425 17.32%
NP 12,748 8,720 11,409 3,288 -455 2,978 834 45.64%
-
NP to SH 9,189 8,720 11,409 3,288 -455 2,978 834 39.21%
-
Tax Rate 26.27% 32.86% 26.85% 33.47% 210.71% 45.54% 63.08% -
Total Cost 132,339 109,602 117,625 95,027 127,933 170,051 102,383 3.60%
-
Net Worth 115,435 108,168 93,208 70,174 89,038 87,633 84,657 4.36%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Net Worth 115,435 108,168 93,208 70,174 89,038 87,633 84,657 4.36%
NOSH 144,294 144,294 109,380 106,630 91,100 81,900 41,909 18.58%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
NP Margin 8.79% 7.37% 8.84% 3.34% -0.36% 1.72% 0.81% -
ROE 7.96% 8.06% 12.24% 4.69% -0.51% 3.40% 0.99% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
RPS 100.55 82.04 119.05 99.47 150.33 211.27 246.29 -11.62%
EPS 6.37 6.76 10.56 3.33 -0.54 3.64 1.99 17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.86 0.71 1.05 1.07 2.02 -11.99%
Adjusted Per Share Value based on latest NOSH - 109,380
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
RPS 100.55 82.00 89.42 68.13 88.35 119.91 71.53 4.80%
EPS 6.37 6.04 7.91 2.28 -0.32 2.06 0.58 39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.7496 0.646 0.4863 0.6171 0.6073 0.5867 4.36%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/12/16 -
Price 0.44 0.475 0.54 0.525 0.165 0.295 0.62 -
P/RPS 0.44 0.58 0.45 0.53 0.11 0.14 0.25 8.10%
P/EPS 6.91 7.86 5.13 15.78 -30.75 8.11 31.16 -18.75%
EY 14.47 12.73 19.49 6.34 -3.25 12.33 3.21 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.63 0.74 0.16 0.28 0.31 8.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Date 29/05/24 26/05/23 24/05/22 27/05/21 23/06/20 27/05/19 27/02/17 -
Price 0.47 0.455 0.51 0.455 0.225 0.295 0.615 -
P/RPS 0.47 0.55 0.43 0.46 0.15 0.14 0.25 9.09%
P/EPS 7.38 7.53 4.84 13.68 -41.93 8.11 30.90 -17.91%
EY 13.55 13.29 20.64 7.31 -2.38 12.33 3.24 21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.59 0.64 0.21 0.28 0.30 9.77%

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