[MESB] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 12.98%
YoY- 74.27%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 92,985 91,297 88,012 83,536 78,022 74,343 71,281 19.36%
PBT 7,556 3,877 13,709 15,316 13,492 14,981 4,073 50.92%
Tax -1,726 -2,041 -838 -1,779 -1,136 -1,541 -1,845 -4.34%
NP 5,830 1,836 12,871 13,537 12,356 13,440 2,228 89.77%
-
NP to SH 5,761 1,883 12,612 13,377 11,840 12,506 1,339 164.29%
-
Tax Rate 22.84% 52.64% 6.11% 11.62% 8.42% 10.29% 45.30% -
Total Cost 87,155 89,461 75,141 69,999 65,666 60,903 69,053 16.77%
-
Net Worth 70,144 62,065 146,650 42,014 64,337 67,786 5,440 449.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,144 62,065 146,650 42,014 64,337 67,786 5,440 449.01%
NOSH 42,002 38,790 92,816 42,014 41,777 43,732 5,440 290.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.27% 2.01% 14.62% 16.20% 15.84% 18.08% 3.13% -
ROE 8.21% 3.03% 8.60% 31.84% 18.40% 18.45% 24.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 221.38 235.36 94.82 198.83 186.75 169.99 1,310.21 -69.40%
EPS 13.72 4.85 13.59 31.84 28.34 28.60 24.61 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.58 1.00 1.54 1.55 1.00 40.71%
Adjusted Per Share Value based on latest NOSH - 42,014
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.44 63.27 60.99 57.89 54.07 51.52 49.40 19.36%
EPS 3.99 1.30 8.74 9.27 8.21 8.67 0.93 163.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4861 0.4301 1.0163 0.2912 0.4459 0.4698 0.0377 449.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.62 0.48 0.47 0.47 0.31 0.35 -
P/RPS 0.31 0.26 0.51 0.24 0.25 0.18 0.03 373.74%
P/EPS 5.03 12.77 3.53 1.48 1.66 1.08 1.42 132.19%
EY 19.88 7.83 28.31 67.74 60.30 92.25 70.32 -56.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.30 0.47 0.31 0.20 0.35 11.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 29/05/13 26/02/13 27/11/12 27/08/12 31/05/12 -
Price 0.815 0.80 0.59 0.43 0.50 0.38 0.34 -
P/RPS 0.37 0.34 0.62 0.22 0.27 0.22 0.03 432.99%
P/EPS 5.94 16.48 4.34 1.35 1.76 1.33 1.38 164.37%
EY 16.83 6.07 23.03 74.04 56.68 75.25 72.39 -62.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.37 0.43 0.32 0.25 0.34 27.56%

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