[MESB] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[MESB] MESB BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -5.72%
YoY- 841.9%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,057 92,985 91,297 88,012 83,536 78,022 74,343 15.26%
PBT 5,821 7,556 3,877 13,709 15,316 13,492 14,981 -46.66%
Tax -1,378 -1,726 -2,041 -838 -1,779 -1,136 -1,541 -7.16%
NP 4,443 5,830 1,836 12,871 13,537 12,356 13,440 -52.09%
-
NP to SH 4,374 5,761 1,883 12,612 13,377 11,840 12,506 -50.26%
-
Tax Rate 23.67% 22.84% 52.64% 6.11% 11.62% 8.42% 10.29% -
Total Cost 87,614 87,155 89,461 75,141 69,999 65,666 60,903 27.35%
-
Net Worth 71,047 70,144 62,065 146,650 42,014 64,337 67,786 3.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 71,047 70,144 62,065 146,650 42,014 64,337 67,786 3.17%
NOSH 41,792 42,002 38,790 92,816 42,014 41,777 43,732 -2.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.83% 6.27% 2.01% 14.62% 16.20% 15.84% 18.08% -
ROE 6.16% 8.21% 3.03% 8.60% 31.84% 18.40% 18.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 220.27 221.38 235.36 94.82 198.83 186.75 169.99 18.79%
EPS 10.47 13.72 4.85 13.59 31.84 28.34 28.60 -48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.60 1.58 1.00 1.54 1.55 6.33%
Adjusted Per Share Value based on latest NOSH - 92,816
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.80 64.44 63.27 60.99 57.89 54.07 51.52 15.27%
EPS 3.03 3.99 1.30 8.74 9.27 8.21 8.67 -50.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4924 0.4861 0.4301 1.0163 0.2912 0.4459 0.4698 3.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.69 0.62 0.48 0.47 0.47 0.31 -
P/RPS 0.36 0.31 0.26 0.51 0.24 0.25 0.18 58.53%
P/EPS 7.64 5.03 12.77 3.53 1.48 1.66 1.08 267.19%
EY 13.08 19.88 7.83 28.31 67.74 60.30 92.25 -72.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.39 0.30 0.47 0.31 0.20 76.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 26/08/13 29/05/13 26/02/13 27/11/12 27/08/12 -
Price 0.91 0.815 0.80 0.59 0.43 0.50 0.38 -
P/RPS 0.41 0.37 0.34 0.62 0.22 0.27 0.22 51.26%
P/EPS 8.69 5.94 16.48 4.34 1.35 1.76 1.33 248.30%
EY 11.50 16.83 6.07 23.03 74.04 56.68 75.25 -71.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.50 0.37 0.43 0.32 0.25 66.86%

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