[MESB] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -19.09%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 137,622 96,918 83,481 92,621 87,228 70,888 72,421 11.28%
PBT 3,012 542 2,774 8,348 18,865 3,874 4,793 -7.44%
Tax -1,900 -671 -1,310 -1,636 -824 -912 -1,504 3.96%
NP 1,112 -129 1,464 6,712 18,041 2,962 3,289 -16.52%
-
NP to SH 1,112 22 1,668 6,712 17,696 1,645 1,845 -8.08%
-
Tax Rate 63.08% 123.80% 47.22% 19.60% 4.37% 23.54% 31.38% -
Total Cost 136,510 97,047 82,017 85,909 69,186 67,925 69,132 11.99%
-
Net Worth 84,657 6,834 41,979 70,376 41,999 53,305 45,713 10.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 84,657 6,834 41,979 70,376 41,999 53,305 45,713 10.80%
NOSH 41,909 3,469 41,979 41,398 41,999 41,972 41,939 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.81% -0.13% 1.75% 7.25% 20.68% 4.18% 4.54% -
ROE 1.31% 0.33% 3.97% 9.54% 42.13% 3.09% 4.04% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 328.38 2,793.62 198.86 223.73 207.69 168.89 172.68 11.29%
EPS 2.65 0.65 4.43 16.21 41.88 3.92 4.40 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.97 1.00 1.70 1.00 1.27 1.09 10.81%
Adjusted Per Share Value based on latest NOSH - 41,792
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 95.38 67.17 57.85 64.19 60.45 49.13 50.19 11.28%
EPS 0.77 0.02 1.16 4.65 12.26 1.14 1.28 -8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5867 0.0474 0.2909 0.4877 0.2911 0.3694 0.3168 10.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.62 0.84 0.92 0.80 0.47 0.34 0.33 -
P/RPS 0.19 0.03 0.46 0.36 0.23 0.20 0.19 0.00%
P/EPS 23.37 128.57 23.15 4.93 1.12 8.67 7.50 20.83%
EY 4.28 0.78 4.32 20.27 89.65 11.53 13.33 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.92 0.47 0.47 0.27 0.30 0.54%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 26/02/13 29/02/12 28/02/11 -
Price 0.615 0.76 0.82 0.91 0.43 0.33 0.34 -
P/RPS 0.19 0.03 0.41 0.41 0.21 0.20 0.20 -0.85%
P/EPS 23.18 116.33 20.64 5.61 1.02 8.42 7.73 20.06%
EY 4.31 0.86 4.85 17.82 97.98 11.88 12.94 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.82 0.54 0.43 0.26 0.31 -0.54%

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