[MESB] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[MESB] MESB BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 3351.64%
YoY- 2819.95%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 88,012 87,228 79,208 70,816 71,281 70,888 65,726 21.46%
PBT 13,709 18,865 22,016 44,176 4,074 3,874 3,178 164.75%
Tax -838 -824 500 3,576 -1,845 -912 -918 -5.89%
NP 12,871 18,041 22,516 47,752 2,229 2,962 2,260 218.57%
-
NP to SH 12,612 17,696 21,998 46,252 1,340 1,645 996 442.43%
-
Tax Rate 6.11% 4.37% -2.27% -8.09% 45.29% 23.54% 28.89% -
Total Cost 75,141 69,186 56,692 23,064 69,052 67,925 63,466 11.90%
-
Net Worth 66,141 41,999 64,675 67,786 24,643 53,305 52,729 16.29%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 66,141 41,999 64,675 67,786 24,643 53,305 52,729 16.29%
NOSH 41,861 41,999 41,996 43,732 19,252 41,972 41,848 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.62% 20.68% 28.43% 67.43% 3.13% 4.18% 3.44% -
ROE 19.07% 42.13% 34.01% 68.23% 5.44% 3.09% 1.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 210.24 207.69 188.60 161.93 370.24 168.89 157.06 21.43%
EPS 30.14 41.88 51.64 106.64 6.96 3.92 2.38 442.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.54 1.55 1.28 1.27 1.26 16.26%
Adjusted Per Share Value based on latest NOSH - 43,732
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.99 60.45 54.89 49.08 49.40 49.13 45.55 21.46%
EPS 8.74 12.26 15.25 32.05 0.93 1.14 0.69 442.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4584 0.2911 0.4482 0.4698 0.1708 0.3694 0.3654 16.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.48 0.47 0.47 0.31 0.35 0.34 0.315 -
P/RPS 0.23 0.23 0.25 0.19 0.09 0.20 0.20 9.75%
P/EPS 1.59 1.12 0.90 0.29 5.03 8.67 13.24 -75.62%
EY 62.77 89.65 111.45 341.16 19.89 11.53 7.56 309.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.47 0.31 0.20 0.27 0.27 0.25 12.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.59 0.43 0.50 0.38 0.34 0.33 0.32 -
P/RPS 0.28 0.21 0.27 0.23 0.09 0.20 0.20 25.12%
P/EPS 1.96 1.02 0.95 0.36 4.89 8.42 13.45 -72.27%
EY 51.06 97.98 104.76 278.32 20.47 11.88 7.44 260.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.32 0.25 0.27 0.26 0.25 29.83%

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