[MESB] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 174.09%
YoY- 30.13%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Revenue 55,262 61,922 29,625 53,745 45,947 28,274 22,650 13.07%
PBT 6,902 10,340 1,071 3,902 3,308 -1,654 271 56.21%
Tax -2,295 -2,208 -460 -853 -965 287 -4 139.94%
NP 4,607 8,132 611 3,049 2,343 -1,367 267 48.05%
-
NP to SH 4,607 8,132 611 3,049 2,343 -1,367 267 48.05%
-
Tax Rate 33.25% 21.35% 42.95% 21.86% 29.17% - 1.48% -
Total Cost 50,655 53,790 29,014 50,696 43,604 29,641 22,383 11.91%
-
Net Worth 92,439 87,706 67,561 85,175 86,813 83,702 81,768 1.70%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Net Worth 92,439 87,706 67,561 85,175 86,813 83,702 81,768 1.70%
NOSH 141,293 108,280 106,100 91,100 81,900 42,061 41,718 18.30%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
NP Margin 8.34% 13.13% 2.06% 5.67% 5.10% -4.83% 1.18% -
ROE 4.98% 9.27% 0.90% 3.58% 2.70% -1.63% 0.33% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
RPS 43.64 57.19 31.13 65.62 56.10 67.22 54.29 -2.96%
EPS 3.64 7.51 0.64 3.69 2.86 -3.25 0.64 27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.81 0.71 1.04 1.06 1.99 1.96 -12.72%
Adjusted Per Share Value based on latest NOSH - 91,100
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
RPS 38.30 42.91 20.53 37.25 31.84 19.59 15.70 13.07%
EPS 3.19 5.64 0.42 2.11 1.62 -0.95 0.19 47.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6406 0.6078 0.4682 0.5903 0.6016 0.5801 0.5667 1.70%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 -
Price 0.45 0.49 0.43 0.34 0.225 0.64 0.81 -
P/RPS 1.03 0.86 1.38 0.52 0.40 0.95 1.49 -4.96%
P/EPS 12.37 6.52 66.97 9.13 7.86 -19.69 126.56 -27.41%
EY 8.08 15.33 1.49 10.95 12.71 -5.08 0.79 37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.61 0.33 0.21 0.32 0.41 5.86%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Date 28/02/23 22/02/22 23/02/21 26/02/20 27/02/19 24/11/16 30/11/15 -
Price 0.47 0.535 0.51 0.29 0.26 0.68 0.82 -
P/RPS 1.08 0.94 1.64 0.44 0.46 1.01 1.51 -4.51%
P/EPS 12.92 7.12 79.43 7.79 9.09 -20.92 128.13 -27.10%
EY 7.74 14.04 1.26 12.84 11.00 -4.78 0.78 37.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.72 0.28 0.25 0.34 0.42 5.97%

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