[MESB] YoY Cumulative 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- 21.36%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 103,217 72,689 62,611 69,466 65,421 53,166 54,316 11.28%
PBT 2,259 407 2,081 6,261 14,149 2,906 3,595 -7.44%
Tax -1,425 -504 -983 -1,227 -618 -684 -1,128 3.96%
NP 834 -97 1,098 5,034 13,531 2,222 2,467 -16.52%
-
NP to SH 834 17 1,251 5,034 13,272 1,234 1,384 -8.08%
-
Tax Rate 63.08% 123.83% 47.24% 19.60% 4.37% 23.54% 31.38% -
Total Cost 102,383 72,786 61,513 64,432 51,890 50,944 51,849 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 0.99% 0.25% 2.98% 7.15% 31.60% 2.31% 3.03% -
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 246.29 2,095.15 149.15 167.80 155.76 126.67 129.51 11.29%
EPS 1.99 0.49 3.32 12.16 31.41 2.94 3.30 -8.07%
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 71.53 50.38 43.39 48.14 45.34 36.85 37.64 11.28%
EPS 0.58 0.01 0.87 3.49 9.20 0.86 0.96 -8.04%
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 0.25 0.04 0.62 0.48 0.30 0.27 0.25 0.00%
P/EPS 31.16 171.43 30.87 6.58 1.49 11.56 10.00 20.83%
EY 3.21 0.58 3.24 15.20 67.23 8.65 10.00 -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 0.25 0.04 0.55 0.54 0.28 0.26 0.26 -0.65%
P/EPS 30.90 155.10 27.52 7.48 1.36 11.22 10.30 20.07%
EY 3.24 0.64 3.63 13.36 73.49 8.91 9.71 -16.70%
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