[MESB] QoQ TTM Result on 30-Jun-2001 [#2]

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	36,689	50,720	50,969	55,915	55,584	44,561	45,358	-13.19%
YoY %	-27.66%	-0.49%	-8.85%	0.60%	24.74%	-1.76%	-	-
Horiz. %	80.89%	111.82%	112.37%	123.27%	122.55%	98.24%	100.00%	-
PBT	1,719	4,744	4,879	4,358	5,177	3,725	4,056	-43.60%
YoY %	-63.76%	-2.77%	11.96%	-15.82%	38.98%	-8.16%	-	-
Horiz. %	42.38%	116.96%	120.29%	107.45%	127.64%	91.84%	100.00%	-
Tax	933	285	133	-602	-1,421	-1,019	-850	-
YoY %	227.37%	114.29%	122.09%	57.64%	-39.45%	-19.88%	-	-
Horiz. %	-109.76%	-33.53%	-15.65%	70.82%	167.18%	119.88%	100.00%	-
NP	2,652	5,029	5,012	3,756	3,756	2,706	3,206	-11.89%
YoY %	-47.27%	0.34%	33.44%	0.00%	38.80%	-15.60%	-	-
Horiz. %	82.72%	156.86%	156.33%	117.16%	117.16%	84.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,048	4,425	4,408	3,152	3,539	2,489	2,989	-22.29%
YoY %	-53.72%	0.39%	39.85%	-10.94%	42.19%	-16.73%	-	-
Horiz. %	68.52%	148.04%	147.47%	105.45%	118.40%	83.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-54.28%	-6.01%	-2.73%	13.81%	27.45%	27.36%	20.96%	-
YoY %	-803.16%	-120.15%	-119.77%	-49.69%	0.33%	30.53%	-	-
Horiz. %	-258.97%	-28.67%	-13.02%	65.89%	130.96%	130.53%	100.00%	-
Total Cost	34,037	45,691	45,957	52,159	51,828	41,855	42,152	-13.29%
YoY %	-25.51%	-0.58%	-11.89%	0.64%	23.83%	-0.70%	-	-
Horiz. %	80.75%	108.40%	109.03%	123.74%	122.96%	99.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,067	39,824	58,782	55,599	55,963	54,059	55,546	1.81%
YoY %	43.30%	-32.25%	5.72%	-0.65%	3.52%	-2.68%	-	-
Horiz. %	102.74%	71.70%	105.83%	100.10%	100.75%	97.32%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	796	796	1,987	1,987	1,987	1,987	1,001	-14.17%
YoY %	0.00%	-59.94%	0.00%	0.00%	0.00%	98.50%	-	-
Horiz. %	79.52%	79.52%	198.50%	198.50%	198.50%	198.50%	100.00%	-
Div Payout %	38.89%	18.00%	45.09%	63.06%	56.16%	79.85%	33.51%	-
YoY %	116.06%	-60.08%	-28.50%	12.29%	-29.67%	138.29%	-	-
Horiz. %	116.05%	53.72%	134.56%	188.18%	167.59%	238.29%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	57,067	39,824	58,782	55,599	55,963	54,059	55,546	1.81%
YoY %	43.30%	-32.25%	5.72%	-0.65%	3.52%	-2.68%	-	-
Horiz. %	102.74%	71.70%	105.83%	100.10%	100.75%	97.32%	100.00%	-
NOSH	39,907	39,824	39,988	40,000	39,973	39,749	39,961	-0.09%
YoY %	0.21%	-0.41%	-0.03%	0.07%	0.56%	-0.53%	-	-
Horiz. %	99.86%	99.66%	100.07%	100.10%	100.03%	99.47%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	7.23%	9.92%	9.83%	6.72%	6.76%	6.07%	7.07%	-
YoY %	-27.12%	0.92%	46.28%	-0.59%	11.37%	-14.14%	-	-
Horiz. %	102.26%	140.31%	139.04%	95.05%	95.62%	85.86%	100.00%	-
ROE	3.59%	11.11%	7.50%	5.67%	6.32%	4.60%	5.38%	-
YoY %	-67.69%	48.13%	32.28%	-10.28%	37.39%	-14.50%	-	-
Horiz. %	66.73%	206.51%	139.41%	105.39%	117.47%	85.50%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	91.94	127.36	127.46	139.79	139.05	112.10	113.50	-13.11%
YoY %	-27.81%	-0.08%	-8.82%	0.53%	24.04%	-1.23%	-	-
Horiz. %	81.00%	112.21%	112.30%	123.16%	122.51%	98.77%	100.00%	-
EPS	5.13	11.11	11.02	7.88	8.85	6.26	7.48	-22.24%
YoY %	-53.83%	0.82%	39.85%	-10.96%	41.37%	-16.31%	-	-
Horiz. %	68.58%	148.53%	147.33%	105.35%	118.32%	83.69%	100.00%	-
DPS	2.00	2.00	5.00	5.00	5.00	5.00	2.51	-14.06%
YoY %	0.00%	-60.00%	0.00%	0.00%	0.00%	99.20%	-	-
Horiz. %	79.68%	79.68%	199.20%	199.20%	199.20%	199.20%	100.00%	-
NAPS	1.43	1.00	1.47	1.39	1.40	1.36	1.39	1.91%
YoY %	43.00%	-31.97%	5.76%	-0.71%	2.94%	-2.16%	-	-
Horiz. %	102.88%	71.94%	105.76%	100.00%	100.72%	97.84%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	25.43	35.15	35.32	38.75	38.52	30.88	31.43	-13.18%
YoY %	-27.65%	-0.48%	-8.85%	0.60%	24.74%	-1.75%	-	-
Horiz. %	80.91%	111.84%	112.38%	123.29%	122.56%	98.25%	100.00%	-
EPS	1.42	3.07	3.05	2.18	2.45	1.72	2.07	-22.23%
YoY %	-53.75%	0.66%	39.91%	-11.02%	42.44%	-16.91%	-	-
Horiz. %	68.60%	148.31%	147.34%	105.31%	118.36%	83.09%	100.00%	-
DPS	0.55	0.55	1.38	1.38	1.38	1.38	0.69	-14.04%
YoY %	0.00%	-60.14%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	79.71%	79.71%	200.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	0.3955	0.276	0.4074	0.3853	0.3878	0.3747	0.385	1.81%
YoY %	43.30%	-32.25%	5.74%	-0.64%	3.50%	-2.68%	-	-
Horiz. %	102.73%	71.69%	105.82%	100.08%	100.73%	97.32%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	2.43	2.36	2.19	1.36	1.42	2.10	2.06	-
P/RPS	2.64	1.85	1.72	0.97	1.02	1.87	1.81	28.64%
YoY %	42.70%	7.56%	77.32%	-4.90%	-45.45%	3.31%	-	-
Horiz. %	145.86%	102.21%	95.03%	53.59%	56.35%	103.31%	100.00%	-
P/EPS	47.35	21.24	19.87	17.26	16.04	33.54	27.54	43.56%
YoY %	122.93%	6.89%	15.12%	7.61%	-52.18%	21.79%	-	-
Horiz. %	171.93%	77.12%	72.15%	62.67%	58.24%	121.79%	100.00%	-
EY	2.11	4.71	5.03	5.79	6.23	2.98	3.63	-30.37%
YoY %	-55.20%	-6.36%	-13.13%	-7.06%	109.06%	-17.91%	-	-
Horiz. %	58.13%	129.75%	138.57%	159.50%	171.63%	82.09%	100.00%	-
DY	0.82	0.85	2.28	3.68	3.52	2.38	1.22	-23.28%
YoY %	-3.53%	-62.72%	-38.04%	4.55%	47.90%	95.08%	-	-
Horiz. %	67.21%	69.67%	186.89%	301.64%	288.52%	195.08%	100.00%	-
P/NAPS	1.70	2.36	1.49	0.98	1.01	1.54	1.48	9.68%
YoY %	-27.97%	58.39%	52.04%	-2.97%	-34.42%	4.05%	-	-
Horiz. %	114.86%	159.46%	100.68%	66.22%	68.24%	104.05%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	29/04/02	25/02/02	30/10/01	23/07/01	29/05/01	26/02/01	23/10/00	-
Price	2.33	2.09	1.90	1.87	1.31	1.60	2.36	-
P/RPS	2.53	1.64	1.49	1.34	0.94	1.43	2.08	13.96%
YoY %	54.27%	10.07%	11.19%	42.55%	-34.27%	-31.25%	-	-
Horiz. %	121.63%	78.85%	71.63%	64.42%	45.19%	68.75%	100.00%	-
P/EPS	45.40	18.81	17.24	23.73	14.80	25.55	31.55	27.48%
YoY %	141.36%	9.11%	-27.35%	60.34%	-42.07%	-19.02%	-	-
Horiz. %	143.90%	59.62%	54.64%	75.21%	46.91%	80.98%	100.00%	-
EY	2.20	5.32	5.80	4.21	6.76	3.91	3.17	-21.63%
YoY %	-58.65%	-8.28%	37.77%	-37.72%	72.89%	23.34%	-	-
Horiz. %	69.40%	167.82%	182.97%	132.81%	213.25%	123.34%	100.00%	-
DY	0.86	0.96	2.63	2.67	3.82	3.13	1.06	-13.02%
YoY %	-10.42%	-63.50%	-1.50%	-30.10%	22.04%	195.28%	-	-
Horiz. %	81.13%	90.57%	248.11%	251.89%	360.38%	295.28%	100.00%	-
P/NAPS	1.63	2.09	1.29	1.35	0.94	1.18	1.70	-2.76%
YoY %	-22.01%	62.02%	-4.44%	43.62%	-20.34%	-30.59%	-	-
Horiz. %	95.88%	122.94%	75.88%	79.41%	55.29%	69.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos