[MESB] YoY Annual (Unaudited) 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
YoY- 841.19%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 107,082 86,697 91,250 88,012 71,281 62,128 92,046 2.55%
PBT 1,822 1,930 16,116 13,709 4,074 1,977 4,817 -14.94%
Tax -416 -939 -920 -838 -1,845 -1,846 -2,726 -26.87%
NP 1,406 991 15,196 12,871 2,229 131 2,091 -6.39%
-
NP to SH 1,335 1,250 15,196 12,612 1,340 7,826 851 7.78%
-
Tax Rate 22.83% 48.65% 5.71% 6.11% 45.29% 93.37% 56.59% -
Total Cost 105,676 85,706 76,054 75,141 69,052 61,997 89,955 2.71%
-
Net Worth 73,553 82,634 81,078 66,141 24,643 52,091 44,436 8.75%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 73,553 82,634 81,078 66,141 24,643 52,091 44,436 8.75%
NOSH 36,776 41,946 41,793 41,861 19,252 42,009 41,921 -2.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.31% 1.14% 16.65% 14.62% 3.13% 0.21% 2.27% -
ROE 1.82% 1.51% 18.74% 19.07% 5.44% 15.02% 1.92% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 291.17 206.69 218.34 210.24 370.24 147.89 219.57 4.81%
EPS 3.35 2.98 36.36 30.14 6.96 0.31 2.03 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.94 1.58 1.28 1.24 1.06 11.15%
Adjusted Per Share Value based on latest NOSH - 92,816
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 74.21 60.08 63.24 60.99 49.40 43.06 63.79 2.55%
EPS 0.93 0.87 10.53 8.74 0.93 5.42 0.59 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.5727 0.5619 0.4584 0.1708 0.361 0.308 8.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.74 0.79 0.83 0.48 0.35 0.33 0.26 -
P/RPS 0.25 0.38 0.38 0.23 0.09 0.22 0.12 12.99%
P/EPS 20.39 26.51 2.28 1.59 5.03 1.77 12.81 8.04%
EY 4.91 3.77 43.81 62.77 19.89 56.45 7.81 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.43 0.30 0.27 0.27 0.25 6.74%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 28/05/14 29/05/13 31/05/12 30/05/11 26/05/10 -
Price 0.655 0.94 0.80 0.59 0.34 0.35 0.23 -
P/RPS 0.22 0.45 0.37 0.28 0.09 0.24 0.10 14.02%
P/EPS 18.04 31.54 2.20 1.96 4.89 1.88 11.33 8.05%
EY 5.54 3.17 45.45 51.06 20.47 53.23 8.83 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.41 0.37 0.27 0.28 0.22 6.98%

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