[MESB] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 52.41%
YoY- 54.77%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,163 71,309 78,291 86,747 92,046 99,193 97,037 -20.22%
PBT 3,678 4,093 5,494 5,198 4,817 4,745 3,888 -3.63%
Tax -1,846 -2,307 -2,647 -2,684 -2,726 -2,026 -1,544 12.66%
NP 1,832 1,786 2,847 2,514 2,091 2,719 2,344 -15.16%
-
NP to SH 7,826 960 2,058 1,297 851 1,094 823 349.45%
-
Tax Rate 50.19% 56.36% 48.18% 51.64% 56.59% 42.70% 39.71% -
Total Cost 67,331 69,523 75,444 84,233 89,955 96,474 94,693 -20.35%
-
Net Worth 41,997 45,716 46,665 45,337 44,499 44,710 44,979 -4.47%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 41,997 45,716 46,665 45,337 44,499 44,710 44,979 -4.47%
NOSH 41,997 41,941 42,040 41,979 41,980 41,785 42,037 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.65% 2.50% 3.64% 2.90% 2.27% 2.74% 2.42% -
ROE 18.63% 2.10% 4.41% 2.86% 1.91% 2.45% 1.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 164.68 170.02 186.23 206.64 219.26 237.38 230.84 -20.17%
EPS 18.63 2.29 4.90 3.09 2.03 2.62 1.96 349.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.09 1.11 1.08 1.06 1.07 1.07 -4.41%
Adjusted Per Share Value based on latest NOSH - 41,979
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.93 49.42 54.26 60.12 63.79 68.74 67.25 -20.22%
EPS 5.42 0.67 1.43 0.90 0.59 0.76 0.57 349.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.3168 0.3234 0.3142 0.3084 0.3099 0.3117 -4.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.33 0.33 0.52 0.36 0.26 0.32 0.25 -
P/RPS 0.20 0.19 0.28 0.17 0.12 0.13 0.11 49.02%
P/EPS 1.77 14.42 10.62 11.65 12.83 12.22 12.77 -73.24%
EY 56.47 6.94 9.41 8.58 7.80 8.18 7.83 273.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.47 0.33 0.25 0.30 0.23 27.23%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 23/02/10 26/11/09 -
Price 0.35 0.34 0.27 0.32 0.23 0.40 0.45 -
P/RPS 0.21 0.20 0.14 0.15 0.10 0.17 0.19 6.90%
P/EPS 1.88 14.85 5.52 10.36 11.35 15.28 22.99 -81.18%
EY 53.24 6.73 18.13 9.66 8.81 6.55 4.35 431.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.24 0.30 0.22 0.37 0.42 -11.45%

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