[MESB] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 22.48%
YoY- 183.96%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Revenue 65,421 53,166 54,316 75,053 104,422 85,994 50,166 3.72%
PBT 14,149 2,906 3,595 4,319 3,021 658 -2,277 -
Tax -618 -684 -1,128 -1,547 -1,406 -507 -1,070 -7.28%
NP 13,531 2,222 2,467 2,772 1,615 151 -3,347 -
-
NP to SH 13,272 1,234 1,384 1,275 449 -48 -3,374 -
-
Tax Rate 4.37% 23.54% 31.38% 35.82% 46.54% 77.05% - -
Total Cost 51,890 50,944 51,849 72,281 102,807 85,843 53,513 -0.42%
-
Net Worth 41,999 53,305 45,713 44,876 44,060 51,840 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Net Worth 41,999 53,305 45,713 44,876 44,060 51,840 0 -
NOSH 41,999 41,972 41,939 41,940 41,962 47,999 42,017 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
NP Margin 20.68% 4.18% 4.54% 3.69% 1.55% 0.18% -6.67% -
ROE 31.60% 2.31% 3.03% 2.84% 1.02% -0.09% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 155.76 126.67 129.51 178.95 248.85 179.15 119.39 3.73%
EPS 31.41 2.94 3.30 3.04 1.07 -0.10 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.09 1.07 1.05 1.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,785
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 45.34 36.85 37.64 52.01 72.37 59.60 34.77 3.72%
EPS 9.20 0.86 0.96 0.88 0.31 -0.03 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.3694 0.3168 0.311 0.3054 0.3593 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 -
Price 0.47 0.34 0.33 0.32 0.30 0.37 0.56 -
P/RPS 0.30 0.27 0.25 0.18 0.00 0.21 0.47 -5.99%
P/EPS 1.49 11.56 10.00 10.53 0.00 -370.00 -6.97 -
EY 67.23 8.65 10.00 9.50 0.00 -0.27 -14.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.27 0.30 0.30 0.30 0.34 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 26/02/13 29/02/12 28/02/11 23/02/10 25/02/09 30/11/06 25/11/05 -
Price 0.43 0.33 0.34 0.40 0.23 0.49 0.52 -
P/RPS 0.28 0.26 0.26 0.22 0.00 0.27 0.44 -6.03%
P/EPS 1.36 11.22 10.30 13.16 0.00 -490.00 -6.48 -
EY 73.49 8.91 9.71 7.60 0.00 -0.20 -15.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.31 0.37 0.23 0.45 0.00 -

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