[MESB] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[MESB] MESB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -82.56%
YoY- -82.89%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 83,536 78,022 74,343 71,281 68,013 67,420 68,786 13.76%
PBT 15,316 13,492 14,981 4,073 2,989 1,493 2,562 227.61%
Tax -1,779 -1,136 -1,541 -1,845 -1,402 -1,522 -1,109 36.83%
NP 13,537 12,356 13,440 2,228 1,587 -29 1,453 339.77%
-
NP to SH 13,377 11,840 12,506 1,339 7,676 6,076 7,416 47.91%
-
Tax Rate 11.62% 8.42% 10.29% 45.30% 46.91% 101.94% 43.29% -
Total Cost 69,999 65,666 60,903 69,053 66,426 67,449 67,333 2.61%
-
Net Worth 42,014 64,337 67,786 5,440 53,412 53,549 42,127 -0.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 42,014 64,337 67,786 5,440 53,412 53,549 42,127 -0.17%
NOSH 42,014 41,777 43,732 5,440 42,057 42,500 42,127 -0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.20% 15.84% 18.08% 3.13% 2.33% -0.04% 2.11% -
ROE 31.84% 18.40% 18.45% 24.61% 14.37% 11.35% 17.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 198.83 186.75 169.99 1,310.21 161.72 158.64 163.28 13.96%
EPS 31.84 28.34 28.60 24.61 18.25 14.30 17.60 48.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.55 1.00 1.27 1.26 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 5,440
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.89 54.07 51.52 49.40 47.13 46.72 47.67 13.75%
EPS 9.27 8.21 8.67 0.93 5.32 4.21 5.14 47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2912 0.4459 0.4698 0.0377 0.3702 0.3711 0.292 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.47 0.47 0.31 0.35 0.34 0.315 0.38 -
P/RPS 0.24 0.25 0.18 0.03 0.21 0.20 0.23 2.86%
P/EPS 1.48 1.66 1.08 1.42 1.86 2.20 2.16 -22.18%
EY 67.74 60.30 92.25 70.32 53.68 45.39 46.33 28.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.20 0.35 0.27 0.25 0.38 15.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 23/08/11 -
Price 0.43 0.50 0.38 0.34 0.33 0.32 0.33 -
P/RPS 0.22 0.27 0.22 0.03 0.20 0.20 0.20 6.52%
P/EPS 1.35 1.76 1.33 1.38 1.81 2.24 1.87 -19.44%
EY 74.04 56.68 75.25 72.39 55.31 44.68 53.34 24.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.25 0.34 0.26 0.25 0.33 19.20%

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