[MESB] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -2.34%
YoY- -75.15%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 188,758 137,622 96,918 83,481 92,621 87,228 70,888 14.45%
PBT 5,965 3,012 542 2,774 8,348 18,865 3,874 6.13%
Tax -2,716 -1,900 -671 -1,310 -1,636 -824 -912 16.23%
NP 3,248 1,112 -129 1,464 6,712 18,041 2,962 1.27%
-
NP to SH 3,248 1,112 22 1,668 6,712 17,696 1,645 9.83%
-
Tax Rate 45.53% 63.08% 123.80% 47.22% 19.60% 4.37% 23.54% -
Total Cost 185,510 136,510 97,047 82,017 85,909 69,186 67,925 14.85%
-
Net Worth 87,633 84,657 6,834 41,979 70,376 41,999 53,305 7.09%
Dividend
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 87,633 84,657 6,834 41,979 70,376 41,999 53,305 7.09%
NOSH 81,900 41,909 3,469 41,979 41,398 41,999 41,972 9.65%
Ratio Analysis
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.72% 0.81% -0.13% 1.75% 7.25% 20.68% 4.18% -
ROE 3.71% 1.31% 0.33% 3.97% 9.54% 42.13% 3.09% -
Per Share
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 230.47 328.38 2,793.62 198.86 223.73 207.69 168.89 4.37%
EPS 3.97 2.65 0.65 4.43 16.21 41.88 3.92 0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.02 1.97 1.00 1.70 1.00 1.27 -2.33%
Adjusted Per Share Value based on latest NOSH - 41,789
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 130.82 95.38 67.17 57.85 64.19 60.45 49.13 14.45%
EPS 2.25 0.77 0.02 1.16 4.65 12.26 1.14 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.5867 0.0474 0.2909 0.4877 0.2911 0.3694 7.09%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.295 0.62 0.84 0.92 0.80 0.47 0.34 -
P/RPS 0.13 0.19 0.03 0.46 0.36 0.23 0.20 -5.76%
P/EPS 7.44 23.37 128.57 23.15 4.93 1.12 8.67 -2.08%
EY 13.45 4.28 0.78 4.32 20.27 89.65 11.53 2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.43 0.92 0.47 0.47 0.27 0.50%
Price Multiplier on Announcement Date
31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/05/19 27/02/17 29/02/16 26/02/15 25/02/14 26/02/13 29/02/12 -
Price 0.295 0.615 0.76 0.82 0.91 0.43 0.33 -
P/RPS 0.13 0.19 0.03 0.41 0.41 0.21 0.20 -5.76%
P/EPS 7.44 23.18 116.33 20.64 5.61 1.02 8.42 -1.69%
EY 13.45 4.31 0.86 4.85 17.82 97.98 11.88 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.39 0.82 0.54 0.43 0.26 1.02%

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