[MESB] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -12.65%
YoY- 106.6%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 85,544 86,119 84,395 86,773 88,463 91,250 92,057 -4.78%
PBT 2,827 2,565 11,936 12,140 14,181 16,116 5,821 -38.29%
Tax -1,742 -1,574 -676 -261 -564 -851 -1,378 16.96%
NP 1,085 991 11,260 11,879 13,617 15,265 4,443 -61.03%
-
NP to SH 1,450 1,250 11,413 11,902 13,625 15,196 4,374 -52.19%
-
Tax Rate 61.62% 61.36% 5.66% 2.15% 3.98% 5.28% 23.67% -
Total Cost 84,459 85,128 73,135 74,894 74,846 75,985 87,614 -2.42%
-
Net Worth 81,808 41,789 41,789 82,258 80,813 81,055 71,047 9.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 81,808 41,789 41,789 82,258 80,813 81,055 71,047 9.88%
NOSH 41,953 41,789 41,789 41,968 42,090 41,997 41,792 0.25%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.27% 1.15% 13.34% 13.69% 15.39% 16.73% 4.83% -
ROE 1.77% 2.99% 27.31% 14.47% 16.86% 18.75% 6.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 203.90 206.08 201.95 206.76 210.17 217.28 220.27 -5.03%
EPS 3.46 2.99 27.31 28.36 32.37 36.18 10.47 -52.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.00 1.00 1.96 1.92 1.93 1.70 9.60%
Adjusted Per Share Value based on latest NOSH - 41,968
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 59.28 59.68 58.49 60.14 61.31 63.24 63.80 -4.79%
EPS 1.00 0.87 7.91 8.25 9.44 10.53 3.03 -52.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.567 0.2896 0.2896 0.5701 0.5601 0.5617 0.4924 9.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.88 0.79 0.92 1.06 1.26 0.83 0.80 -
P/RPS 0.43 0.38 0.46 0.51 0.60 0.38 0.36 12.61%
P/EPS 25.46 26.41 3.37 3.74 3.89 2.29 7.64 123.59%
EY 3.93 3.79 29.69 26.75 25.69 43.59 13.08 -55.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.79 0.92 0.54 0.66 0.43 0.47 -2.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 26/02/15 26/11/14 29/08/14 28/05/14 25/02/14 -
Price 0.87 0.94 0.82 0.85 1.08 0.80 0.91 -
P/RPS 0.43 0.46 0.41 0.41 0.51 0.37 0.41 3.23%
P/EPS 25.17 31.43 3.00 3.00 3.34 2.21 8.69 103.58%
EY 3.97 3.18 33.31 33.36 29.97 45.23 11.50 -50.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.94 0.82 0.43 0.56 0.41 0.54 -11.47%

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