[MESB] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.79%
YoY- 52.13%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 86,747 92,046 99,193 97,037 100,808 105,540 104,422 -11.65%
PBT 5,198 4,817 4,745 3,888 3,716 3,798 3,021 43.73%
Tax -2,684 -2,726 -2,026 -1,544 -1,773 -1,636 -1,406 54.06%
NP 2,514 2,091 2,719 2,344 1,943 2,162 1,615 34.42%
-
NP to SH 1,297 851 1,094 823 838 1,113 449 103.22%
-
Tax Rate 51.64% 56.59% 42.70% 39.71% 47.71% 43.08% 46.54% -
Total Cost 84,233 89,955 96,474 94,693 98,865 103,378 102,807 -12.47%
-
Net Worth 45,337 44,499 44,710 44,979 43,953 44,197 43,166 3.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 45,337 44,499 44,710 44,979 43,953 44,197 43,166 3.33%
NOSH 41,979 41,980 41,785 42,037 41,860 42,093 41,111 1.40%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.90% 2.27% 2.74% 2.42% 1.93% 2.05% 1.55% -
ROE 2.86% 1.91% 2.45% 1.83% 1.91% 2.52% 1.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 206.64 219.26 237.38 230.84 240.82 250.73 254.00 -12.88%
EPS 3.09 2.03 2.62 1.96 2.00 2.64 1.09 100.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.07 1.07 1.05 1.05 1.05 1.90%
Adjusted Per Share Value based on latest NOSH - 42,037
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.12 63.79 68.74 67.25 69.86 73.14 72.37 -11.65%
EPS 0.90 0.59 0.76 0.57 0.58 0.77 0.31 103.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.3084 0.3099 0.3117 0.3046 0.3063 0.2992 3.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.36 0.26 0.32 0.25 0.23 0.23 0.30 -
P/RPS 0.17 0.12 0.13 0.11 0.10 0.09 0.12 26.21%
P/EPS 11.65 12.83 12.22 12.77 11.49 8.70 27.47 -43.64%
EY 8.58 7.80 8.18 7.83 8.70 11.50 3.64 77.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.30 0.23 0.22 0.22 0.29 9.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 23/02/10 26/11/09 28/08/09 29/05/09 25/02/09 -
Price 0.32 0.23 0.40 0.45 0.23 0.24 0.23 -
P/RPS 0.15 0.10 0.17 0.19 0.10 0.10 0.09 40.70%
P/EPS 10.36 11.35 15.28 22.99 11.49 9.08 21.06 -37.76%
EY 9.66 8.81 6.55 4.35 8.70 11.02 4.75 60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.37 0.42 0.22 0.23 0.22 23.03%

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