[MESB] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 126.4%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 83,481 80,200 72,808 91,250 92,621 89,154 83,956 -0.37%
PBT 2,774 1,758 -2,892 16,116 8,348 9,710 4,848 -31.00%
Tax -1,310 -96 -88 -920 -1,636 -1,414 -1,236 3.94%
NP 1,464 1,662 -2,980 15,196 6,712 8,296 3,612 -45.14%
-
NP to SH 1,668 1,708 -2,948 15,196 6,712 8,296 3,336 -36.92%
-
Tax Rate 47.22% 5.46% - 5.71% 19.60% 14.56% 25.50% -
Total Cost 82,017 78,538 75,788 76,054 85,909 80,858 80,344 1.37%
-
Net Worth 41,979 82,455 80,813 81,078 70,376 68,995 62,065 -22.89%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 41,979 82,455 80,813 81,078 70,376 68,995 62,065 -22.89%
NOSH 41,979 42,068 42,090 41,793 41,398 41,314 38,790 5.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.75% 2.07% -4.09% 16.65% 7.25% 9.31% 4.30% -
ROE 3.97% 2.07% -3.65% 18.74% 9.54% 12.02% 5.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 198.86 190.64 172.98 218.34 223.73 215.79 216.43 -5.47%
EPS 4.43 4.18 -6.96 36.36 16.21 20.08 8.60 -35.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.96 1.92 1.94 1.70 1.67 1.60 -26.83%
Adjusted Per Share Value based on latest NOSH - 41,997
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.85 55.58 50.46 63.24 64.19 61.79 58.18 -0.37%
EPS 1.16 1.18 -2.04 10.53 4.65 5.75 2.31 -36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2909 0.5714 0.5601 0.5619 0.4877 0.4782 0.4301 -22.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.92 1.06 1.26 0.83 0.80 0.69 0.62 -
P/RPS 0.46 0.56 0.73 0.38 0.36 0.32 0.29 35.89%
P/EPS 23.15 26.11 -17.99 2.28 4.93 3.44 7.21 117.18%
EY 4.32 3.83 -5.56 43.81 20.27 29.10 13.87 -53.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 0.66 0.43 0.47 0.41 0.39 76.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 -
Price 0.82 0.85 1.08 0.80 0.91 0.815 0.80 -
P/RPS 0.41 0.45 0.62 0.37 0.41 0.38 0.37 7.06%
P/EPS 20.64 20.94 -15.42 2.20 5.61 4.06 9.30 69.89%
EY 4.85 4.78 -6.49 45.45 17.82 24.64 10.75 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.43 0.56 0.41 0.54 0.49 0.50 38.94%

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