[MESB] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 26.33%
YoY- 699.58%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 78,022 74,343 71,281 68,013 67,420 68,786 69,163 8.34%
PBT 13,492 14,981 4,073 2,989 1,493 2,562 3,678 137.29%
Tax -1,136 -1,541 -1,845 -1,402 -1,522 -1,109 -1,846 -27.58%
NP 12,356 13,440 2,228 1,587 -29 1,453 1,832 255.73%
-
NP to SH 11,840 12,506 1,339 7,676 6,076 7,416 7,826 31.68%
-
Tax Rate 8.42% 10.29% 45.30% 46.91% 101.94% 43.29% 50.19% -
Total Cost 65,666 60,903 69,053 66,426 67,449 67,333 67,331 -1.65%
-
Net Worth 64,337 67,786 5,440 53,412 53,549 42,127 41,997 32.78%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 64,337 67,786 5,440 53,412 53,549 42,127 41,997 32.78%
NOSH 41,777 43,732 5,440 42,057 42,500 42,127 41,997 -0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.84% 18.08% 3.13% 2.33% -0.04% 2.11% 2.65% -
ROE 18.40% 18.45% 24.61% 14.37% 11.35% 17.60% 18.63% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 186.75 169.99 1,310.21 161.72 158.64 163.28 164.68 8.72%
EPS 28.34 28.60 24.61 18.25 14.30 17.60 18.63 32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.55 1.00 1.27 1.26 1.00 1.00 33.25%
Adjusted Per Share Value based on latest NOSH - 42,057
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.07 51.52 49.40 47.13 46.72 47.67 47.93 8.34%
EPS 8.21 8.67 0.93 5.32 4.21 5.14 5.42 31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4459 0.4698 0.0377 0.3702 0.3711 0.292 0.2911 32.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.47 0.31 0.35 0.34 0.315 0.38 0.33 -
P/RPS 0.25 0.18 0.03 0.21 0.20 0.23 0.20 15.99%
P/EPS 1.66 1.08 1.42 1.86 2.20 2.16 1.77 -4.17%
EY 60.30 92.25 70.32 53.68 45.39 46.33 56.47 4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.20 0.35 0.27 0.25 0.38 0.33 -4.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 23/08/11 30/05/11 -
Price 0.50 0.38 0.34 0.33 0.32 0.33 0.35 -
P/RPS 0.27 0.22 0.03 0.20 0.20 0.20 0.21 18.18%
P/EPS 1.76 1.33 1.38 1.81 2.24 1.87 1.88 -4.29%
EY 56.68 75.25 72.39 55.31 44.68 53.34 53.24 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.34 0.26 0.25 0.33 0.35 -5.78%

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