[MESB] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -19.56%
YoY- 975.53%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 89,154 83,956 88,012 87,228 79,208 70,816 71,281 16.06%
PBT 9,710 4,848 13,709 18,865 22,016 44,176 4,074 78.33%
Tax -1,414 -1,236 -838 -824 500 3,576 -1,845 -16.23%
NP 8,296 3,612 12,871 18,041 22,516 47,752 2,229 139.97%
-
NP to SH 8,296 3,336 12,612 17,696 21,998 46,252 1,340 236.79%
-
Tax Rate 14.56% 25.50% 6.11% 4.37% -2.27% -8.09% 45.29% -
Total Cost 80,858 80,344 75,141 69,186 56,692 23,064 69,052 11.08%
-
Net Worth 68,995 62,065 66,141 41,999 64,675 67,786 24,643 98.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 68,995 62,065 66,141 41,999 64,675 67,786 24,643 98.52%
NOSH 41,314 38,790 41,861 41,999 41,996 43,732 19,252 66.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.31% 4.30% 14.62% 20.68% 28.43% 67.43% 3.13% -
ROE 12.02% 5.38% 19.07% 42.13% 34.01% 68.23% 5.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 215.79 216.43 210.24 207.69 188.60 161.93 370.24 -30.20%
EPS 20.08 8.60 30.14 41.88 51.64 106.64 6.96 102.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.58 1.00 1.54 1.55 1.28 19.38%
Adjusted Per Share Value based on latest NOSH - 42,014
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.79 58.18 60.99 60.45 54.89 49.08 49.40 16.07%
EPS 5.75 2.31 8.74 12.26 15.25 32.05 0.93 236.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4782 0.4301 0.4584 0.2911 0.4482 0.4698 0.1708 98.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.62 0.48 0.47 0.47 0.31 0.35 -
P/RPS 0.32 0.29 0.23 0.23 0.25 0.19 0.09 132.77%
P/EPS 3.44 7.21 1.59 1.12 0.90 0.29 5.03 -22.35%
EY 29.10 13.87 62.77 89.65 111.45 341.16 19.89 28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.30 0.47 0.31 0.20 0.27 32.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 29/05/13 26/02/13 27/11/12 27/08/12 31/05/12 -
Price 0.815 0.80 0.59 0.43 0.50 0.38 0.34 -
P/RPS 0.38 0.37 0.28 0.21 0.27 0.23 0.09 161.00%
P/EPS 4.06 9.30 1.96 1.02 0.95 0.36 4.89 -11.65%
EY 24.64 10.75 51.06 97.98 104.76 278.32 20.47 13.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.37 0.43 0.32 0.25 0.27 48.72%

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