[MESB] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[MESB] MESB BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 147.88%
YoY- 238.43%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 99,193 97,037 100,808 105,540 104,422 120,894 120,152 -11.96%
PBT 4,745 3,888 3,716 3,798 3,021 3,330 1,549 110.49%
Tax -2,026 -1,544 -1,773 -1,636 -1,406 -1,880 -1,341 31.56%
NP 2,719 2,344 1,943 2,162 1,615 1,450 208 452.32%
-
NP to SH 1,094 823 838 1,113 449 541 -176 -
-
Tax Rate 42.70% 39.71% 47.71% 43.08% 46.54% 56.46% 86.57% -
Total Cost 96,474 94,693 98,865 103,378 102,807 119,444 119,944 -13.47%
-
Net Worth 44,710 44,979 43,953 44,197 43,166 44,024 43,314 2.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 44,710 44,979 43,953 44,197 43,166 44,024 43,314 2.13%
NOSH 41,785 42,037 41,860 42,093 41,111 41,927 42,052 -0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.74% 2.42% 1.93% 2.05% 1.55% 1.20% 0.17% -
ROE 2.45% 1.83% 1.91% 2.52% 1.04% 1.23% -0.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 237.38 230.84 240.82 250.73 254.00 288.34 285.72 -11.59%
EPS 2.62 1.96 2.00 2.64 1.09 1.29 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.05 1.05 1.05 1.05 1.03 2.56%
Adjusted Per Share Value based on latest NOSH - 42,093
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.74 67.25 69.86 73.14 72.37 83.78 83.27 -11.96%
EPS 0.76 0.57 0.58 0.77 0.31 0.37 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3099 0.3117 0.3046 0.3063 0.2992 0.3051 0.3002 2.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.32 0.25 0.23 0.23 0.30 0.35 0.43 -
P/RPS 0.13 0.11 0.10 0.09 0.12 0.12 0.15 -9.07%
P/EPS 12.22 12.77 11.49 8.70 27.47 27.13 -102.74 -
EY 8.18 7.83 8.70 11.50 3.64 3.69 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.22 0.22 0.29 0.33 0.42 -20.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 -
Price 0.40 0.45 0.23 0.24 0.23 0.35 0.34 -
P/RPS 0.17 0.19 0.10 0.10 0.09 0.12 0.12 26.05%
P/EPS 15.28 22.99 11.49 9.08 21.06 27.13 -81.24 -
EY 6.55 4.35 8.70 11.02 4.75 3.69 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.22 0.23 0.22 0.33 0.33 7.90%

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