[MESB] QoQ Cumulative 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- 20.67%
YoY- 975.53%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 44,577 20,989 88,012 65,421 39,604 17,704 71,281 -26.84%
PBT 4,855 1,212 13,709 14,149 11,008 11,044 4,074 12.39%
Tax -707 -309 -838 -618 250 894 -1,845 -47.21%
NP 4,148 903 12,871 13,531 11,258 11,938 2,229 51.23%
-
NP to SH 4,148 834 12,612 13,272 10,999 11,563 1,340 112.25%
-
Tax Rate 14.56% 25.50% 6.11% 4.37% -2.27% -8.09% 45.29% -
Total Cost 40,429 20,086 75,141 51,890 28,346 5,766 69,052 -29.99%
-
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 6.01% 1.34% 19.07% 31.60% 17.01% 17.06% 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 107.90 54.11 210.24 155.76 94.30 40.48 370.24 -56.01%
EPS 10.04 2.15 30.14 31.41 25.82 26.66 6.96 27.63%
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 30.89 14.55 60.99 45.34 27.45 12.27 49.40 -26.85%
EPS 2.87 0.58 8.74 9.20 7.62 8.01 0.93 111.82%
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 0.64 1.15 0.23 0.30 0.50 0.77 0.09 269.35%
P/EPS 6.87 28.84 1.59 1.49 1.79 1.17 5.03 23.07%
EY 14.55 3.47 62.77 67.23 55.72 85.29 19.89 -18.79%
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 0.76 1.48 0.28 0.28 0.53 0.94 0.09 314.14%
P/EPS 8.12 37.21 1.96 1.36 1.91 1.44 4.89 40.18%
EY 12.32 2.69 51.06 73.49 52.38 69.58 20.47 -28.69%
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