[MESB] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -104.88%
YoY- -652.94%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 22,650 21,898 23,588 21,900 18,221 19,587 28,043 -3.49%
PBT 271 1,602 3,643 -36 1,453 2,522 2,226 -29.58%
Tax -4 -26 -329 -644 -1,049 -636 -673 -57.42%
NP 267 1,576 3,314 -680 404 1,886 1,553 -25.42%
-
NP to SH 267 1,591 3,314 -564 102 1,442 681 -14.44%
-
Tax Rate 1.48% 1.62% 9.03% - 72.20% 25.22% 30.23% -
Total Cost 22,383 20,322 20,274 22,580 17,817 17,701 26,490 -2.76%
-
Net Worth 81,768 82,258 70,144 64,337 53,549 46,665 44,979 10.46%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 81,768 82,258 70,144 64,337 53,549 46,665 44,979 10.46%
NOSH 41,718 41,968 42,002 41,777 42,500 42,040 42,037 -0.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.18% 7.20% 14.05% -3.11% 2.22% 9.63% 5.54% -
ROE 0.33% 1.93% 4.72% -0.88% 0.19% 3.09% 1.51% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.29 52.18 56.16 52.42 42.87 46.59 66.71 -3.37%
EPS 0.64 3.83 7.89 -0.84 0.24 3.43 1.62 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.96 1.67 1.54 1.26 1.11 1.07 10.60%
Adjusted Per Share Value based on latest NOSH - 41,777
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.70 15.18 16.35 15.18 12.63 13.57 19.43 -3.48%
EPS 0.19 1.10 2.30 -0.39 0.07 1.00 0.47 -14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5667 0.5701 0.4861 0.4459 0.3711 0.3234 0.3117 10.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.81 1.06 0.69 0.47 0.315 0.52 0.25 -
P/RPS 1.49 2.03 1.23 0.90 0.73 1.12 0.37 26.12%
P/EPS 126.56 27.96 8.75 -34.81 131.25 15.16 15.43 41.98%
EY 0.79 3.58 11.43 -2.87 0.76 6.60 6.48 -29.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.41 0.31 0.25 0.47 0.23 10.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 26/11/14 27/11/13 27/11/12 22/11/11 24/11/10 26/11/09 -
Price 0.82 0.85 0.815 0.50 0.32 0.27 0.45 -
P/RPS 1.51 1.63 1.45 0.95 0.75 0.58 0.67 14.49%
P/EPS 128.13 22.42 10.33 -37.04 133.33 7.87 27.78 29.00%
EY 0.78 4.46 9.68 -2.70 0.75 12.70 3.60 -22.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.49 0.32 0.25 0.24 0.42 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