[MESB] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -19.56%
YoY- 975.53%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 96,918 83,481 92,621 87,228 70,888 72,421 100,070 -0.53%
PBT 542 2,774 8,348 18,865 3,874 4,793 5,758 -32.54%
Tax -671 -1,310 -1,636 -824 -912 -1,504 -2,062 -17.05%
NP -129 1,464 6,712 18,041 2,962 3,289 3,696 -
-
NP to SH 22 1,668 6,712 17,696 1,645 1,845 1,700 -51.53%
-
Tax Rate 123.80% 47.22% 19.60% 4.37% 23.54% 31.38% 35.81% -
Total Cost 97,047 82,017 85,909 69,186 67,925 69,132 96,374 0.11%
-
Net Worth 6,834 41,979 70,376 41,999 53,305 45,713 44,876 -26.91%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,834 41,979 70,376 41,999 53,305 45,713 44,876 -26.91%
NOSH 3,469 41,979 41,398 41,999 41,972 41,939 41,940 -33.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.13% 1.75% 7.25% 20.68% 4.18% 4.54% 3.69% -
ROE 0.33% 3.97% 9.54% 42.13% 3.09% 4.04% 3.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,793.62 198.86 223.73 207.69 168.89 172.68 238.60 50.66%
EPS 0.65 4.43 16.21 41.88 3.92 4.40 4.05 -26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.00 1.70 1.00 1.27 1.09 1.07 10.70%
Adjusted Per Share Value based on latest NOSH - 42,014
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.17 57.85 64.19 60.45 49.13 50.19 69.35 -0.53%
EPS 0.02 1.16 4.65 12.26 1.14 1.28 1.18 -49.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.2909 0.4877 0.2911 0.3694 0.3168 0.311 -26.90%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.84 0.92 0.80 0.47 0.34 0.33 0.32 -
P/RPS 0.03 0.46 0.36 0.23 0.20 0.19 0.13 -21.67%
P/EPS 128.57 23.15 4.93 1.12 8.67 7.50 7.89 59.19%
EY 0.78 4.32 20.27 89.65 11.53 13.33 12.67 -37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.92 0.47 0.47 0.27 0.30 0.30 6.18%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 26/02/13 29/02/12 28/02/11 23/02/10 -
Price 0.76 0.82 0.91 0.43 0.33 0.34 0.40 -
P/RPS 0.03 0.41 0.41 0.21 0.20 0.20 0.17 -25.09%
P/EPS 116.33 20.64 5.61 1.02 8.42 7.73 9.87 50.82%
EY 0.86 4.85 17.82 97.98 11.88 12.94 10.13 -33.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.82 0.54 0.43 0.26 0.31 0.37 0.88%

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