[MESB] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[MESB] MESB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -18.56%
YoY- -82.88%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 86,697 91,250 88,012 71,281 62,128 92,046 128,562 -6.35%
PBT 1,930 16,116 13,709 4,074 1,977 4,817 3,447 -9.20%
Tax -939 -920 -838 -1,845 -1,846 -2,726 -1,885 -10.96%
NP 991 15,196 12,871 2,229 131 2,091 1,562 -7.29%
-
NP to SH 1,250 15,196 12,612 1,340 7,826 851 268 29.24%
-
Tax Rate 48.65% 5.71% 6.11% 45.29% 93.37% 56.59% 54.69% -
Total Cost 85,706 76,054 75,141 69,052 61,997 89,955 127,000 -6.34%
-
Net Worth 82,634 81,078 66,141 24,643 52,091 44,436 43,968 11.08%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 82,634 81,078 66,141 24,643 52,091 44,436 43,968 11.08%
NOSH 41,946 41,793 41,861 19,252 42,009 41,921 41,875 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.14% 16.65% 14.62% 3.13% 0.21% 2.27% 1.21% -
ROE 1.51% 18.74% 19.07% 5.44% 15.02% 1.92% 0.61% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 206.69 218.34 210.24 370.24 147.89 219.57 307.01 -6.37%
EPS 2.98 36.36 30.14 6.96 0.31 2.03 0.64 29.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 1.58 1.28 1.24 1.06 1.05 11.05%
Adjusted Per Share Value based on latest NOSH - 5,440
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 60.08 63.24 60.99 49.40 43.06 63.79 89.10 -6.35%
EPS 0.87 10.53 8.74 0.93 5.42 0.59 0.19 28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.5619 0.4584 0.1708 0.361 0.308 0.3047 11.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.79 0.83 0.48 0.35 0.33 0.26 0.23 -
P/RPS 0.38 0.38 0.23 0.09 0.22 0.12 0.07 32.55%
P/EPS 26.51 2.28 1.59 5.03 1.77 12.81 35.94 -4.94%
EY 3.77 43.81 62.77 19.89 56.45 7.81 2.78 5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.30 0.27 0.27 0.25 0.22 10.47%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 29/05/13 31/05/12 30/05/11 26/05/10 29/05/09 -
Price 0.94 0.80 0.59 0.34 0.35 0.23 0.24 -
P/RPS 0.45 0.37 0.28 0.09 0.24 0.10 0.08 33.34%
P/EPS 31.54 2.20 1.96 4.89 1.88 11.33 37.50 -2.84%
EY 3.17 45.45 51.06 20.47 53.23 8.83 2.67 2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.37 0.27 0.28 0.22 0.23 13.03%

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