[MESB] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[MESB] MESB BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -73.55%
YoY- -92.79%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 91,250 92,621 89,154 83,956 88,012 87,228 79,208 9.90%
PBT 16,116 8,348 9,710 4,848 13,709 18,865 22,016 -18.79%
Tax -920 -1,636 -1,414 -1,236 -838 -824 500 -
NP 15,196 6,712 8,296 3,612 12,871 18,041 22,516 -23.07%
-
NP to SH 15,196 6,712 8,296 3,336 12,612 17,696 21,998 -21.87%
-
Tax Rate 5.71% 19.60% 14.56% 25.50% 6.11% 4.37% -2.27% -
Total Cost 76,054 85,909 80,858 80,344 75,141 69,186 56,692 21.65%
-
Net Worth 81,078 70,376 68,995 62,065 66,141 41,999 64,675 16.27%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 81,078 70,376 68,995 62,065 66,141 41,999 64,675 16.27%
NOSH 41,793 41,398 41,314 38,790 41,861 41,999 41,996 -0.32%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.65% 7.25% 9.31% 4.30% 14.62% 20.68% 28.43% -
ROE 18.74% 9.54% 12.02% 5.38% 19.07% 42.13% 34.01% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 218.34 223.73 215.79 216.43 210.24 207.69 188.60 10.26%
EPS 36.36 16.21 20.08 8.60 30.14 41.88 51.64 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.70 1.67 1.60 1.58 1.00 1.54 16.65%
Adjusted Per Share Value based on latest NOSH - 38,790
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 63.24 64.19 61.79 58.18 60.99 60.45 54.89 9.90%
EPS 10.53 4.65 5.75 2.31 8.74 12.26 15.25 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.4877 0.4782 0.4301 0.4584 0.2911 0.4482 16.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.83 0.80 0.69 0.62 0.48 0.47 0.47 -
P/RPS 0.38 0.36 0.32 0.29 0.23 0.23 0.25 32.23%
P/EPS 2.28 4.93 3.44 7.21 1.59 1.12 0.90 85.94%
EY 43.81 20.27 29.10 13.87 62.77 89.65 111.45 -46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.41 0.39 0.30 0.47 0.31 24.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 27/11/13 26/08/13 29/05/13 26/02/13 27/11/12 -
Price 0.80 0.91 0.815 0.80 0.59 0.43 0.50 -
P/RPS 0.37 0.41 0.38 0.37 0.28 0.21 0.27 23.39%
P/EPS 2.20 5.61 4.06 9.30 1.96 1.02 0.95 75.12%
EY 45.45 17.82 24.64 10.75 51.06 97.98 104.76 -42.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.49 0.50 0.37 0.43 0.32 17.98%

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