[MESB] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[MESB] MESB BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 715.21%
YoY- 819.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 68,013 67,420 68,786 69,163 71,309 78,291 86,747 -14.93%
PBT 2,989 1,493 2,562 3,678 4,093 5,494 5,198 -30.78%
Tax -1,402 -1,522 -1,109 -1,846 -2,307 -2,647 -2,684 -35.06%
NP 1,587 -29 1,453 1,832 1,786 2,847 2,514 -26.35%
-
NP to SH 7,676 6,076 7,416 7,826 960 2,058 1,297 226.12%
-
Tax Rate 46.91% 101.94% 43.29% 50.19% 56.36% 48.18% 51.64% -
Total Cost 66,426 67,449 67,333 67,331 69,523 75,444 84,233 -14.60%
-
Net Worth 53,412 53,549 42,127 41,997 45,716 46,665 45,337 11.51%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 53,412 53,549 42,127 41,997 45,716 46,665 45,337 11.51%
NOSH 42,057 42,500 42,127 41,997 41,941 42,040 41,979 0.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.33% -0.04% 2.11% 2.65% 2.50% 3.64% 2.90% -
ROE 14.37% 11.35% 17.60% 18.63% 2.10% 4.41% 2.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 161.72 158.64 163.28 164.68 170.02 186.23 206.64 -15.03%
EPS 18.25 14.30 17.60 18.63 2.29 4.90 3.09 225.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.00 1.00 1.09 1.11 1.08 11.37%
Adjusted Per Share Value based on latest NOSH - 41,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.13 46.72 47.67 47.93 49.42 54.26 60.12 -14.94%
EPS 5.32 4.21 5.14 5.42 0.67 1.43 0.90 225.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3702 0.3711 0.292 0.2911 0.3168 0.3234 0.3142 11.52%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.315 0.38 0.33 0.33 0.52 0.36 -
P/RPS 0.21 0.20 0.23 0.20 0.19 0.28 0.17 15.08%
P/EPS 1.86 2.20 2.16 1.77 14.42 10.62 11.65 -70.47%
EY 53.68 45.39 46.33 56.47 6.94 9.41 8.58 238.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.38 0.33 0.30 0.47 0.33 -12.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 23/08/11 30/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.33 0.32 0.33 0.35 0.34 0.27 0.32 -
P/RPS 0.20 0.20 0.20 0.21 0.20 0.14 0.15 21.07%
P/EPS 1.81 2.24 1.87 1.88 14.85 5.52 10.36 -68.64%
EY 55.31 44.68 53.34 53.24 6.73 18.13 9.66 219.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.33 0.35 0.31 0.24 0.30 -9.07%

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