[MESB] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 247.42%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 84,395 86,773 88,463 91,250 92,057 92,985 91,297 -5.09%
PBT 11,936 12,140 14,181 16,116 5,821 7,556 3,877 111.19%
Tax -676 -261 -564 -851 -1,378 -1,726 -2,041 -52.03%
NP 11,260 11,879 13,617 15,265 4,443 5,830 1,836 233.94%
-
NP to SH 11,413 11,902 13,625 15,196 4,374 5,761 1,883 231.34%
-
Tax Rate 5.66% 2.15% 3.98% 5.28% 23.67% 22.84% 52.64% -
Total Cost 73,135 74,894 74,846 75,985 87,614 87,155 89,461 -12.53%
-
Net Worth 41,789 82,258 80,813 81,055 71,047 70,144 62,065 -23.12%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 41,789 82,258 80,813 81,055 71,047 70,144 62,065 -23.12%
NOSH 41,789 41,968 42,090 41,997 41,792 42,002 38,790 5.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.34% 13.69% 15.39% 16.73% 4.83% 6.27% 2.01% -
ROE 27.31% 14.47% 16.86% 18.75% 6.16% 8.21% 3.03% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 201.95 206.76 210.17 217.28 220.27 221.38 235.36 -9.67%
EPS 27.31 28.36 32.37 36.18 10.47 13.72 4.85 215.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.96 1.92 1.93 1.70 1.67 1.60 -26.83%
Adjusted Per Share Value based on latest NOSH - 41,997
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.49 60.14 61.31 63.24 63.80 64.44 63.27 -5.08%
EPS 7.91 8.25 9.44 10.53 3.03 3.99 1.30 232.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2896 0.5701 0.5601 0.5617 0.4924 0.4861 0.4301 -23.12%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.92 1.06 1.26 0.83 0.80 0.69 0.62 -
P/RPS 0.46 0.51 0.60 0.38 0.36 0.31 0.26 46.12%
P/EPS 3.37 3.74 3.89 2.29 7.64 5.03 12.77 -58.75%
EY 29.69 26.75 25.69 43.59 13.08 19.88 7.83 142.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 0.66 0.43 0.47 0.41 0.39 76.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 -
Price 0.82 0.85 1.08 0.80 0.91 0.815 0.80 -
P/RPS 0.41 0.41 0.51 0.37 0.41 0.37 0.34 13.25%
P/EPS 3.00 3.00 3.34 2.21 8.69 5.94 16.48 -67.78%
EY 33.31 33.36 29.97 45.23 11.50 16.83 6.07 210.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.43 0.56 0.41 0.54 0.49 0.50 38.94%

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