[MESB] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 621.57%
YoY- 185.19%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 22,511 24,889 25,817 20,303 19,710 26,692 24,536 -1.42%
PBT 1,202 1,406 3,141 1,317 -179 1,222 365 21.96%
Tax -935 -520 -868 -225 -345 -685 -203 28.97%
NP 267 886 2,273 1,092 -524 537 162 8.67%
-
NP to SH 397 886 2,273 736 -864 234 -37 -
-
Tax Rate 77.79% 36.98% 27.63% 17.08% - 56.06% 55.62% -
Total Cost 22,244 24,003 23,544 19,211 20,234 26,155 24,374 -1.51%
-
Net Worth 41,789 71,047 42,014 53,412 45,716 44,710 43,166 -0.53%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 41,789 71,047 42,014 53,412 45,716 44,710 43,166 -0.53%
NOSH 41,789 41,792 42,014 42,057 41,941 41,785 41,111 0.27%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.19% 3.56% 8.80% 5.38% -2.66% 2.01% 0.66% -
ROE 0.95% 1.25% 5.41% 1.38% -1.89% 0.52% -0.09% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 53.87 59.55 61.45 48.27 46.99 63.88 59.68 -1.69%
EPS 1.23 2.12 5.59 1.75 -2.06 0.56 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.70 1.00 1.27 1.09 1.07 1.05 -0.80%
Adjusted Per Share Value based on latest NOSH - 42,057
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 15.60 17.25 17.89 14.07 13.66 18.50 17.00 -1.42%
EPS 0.28 0.61 1.58 0.51 -0.60 0.16 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2896 0.4924 0.2912 0.3702 0.3168 0.3099 0.2992 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.92 0.80 0.47 0.34 0.33 0.32 0.30 -
P/RPS 1.71 1.34 0.76 0.70 0.70 0.50 0.00 -
P/EPS 96.84 37.74 8.69 19.43 -16.02 57.14 0.00 -
EY 1.03 2.65 11.51 5.15 -6.24 1.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.47 0.47 0.27 0.30 0.30 0.30 20.52%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 26/02/13 29/02/12 28/02/11 23/02/10 25/02/09 -
Price 0.82 0.91 0.43 0.33 0.34 0.40 0.23 -
P/RPS 1.52 1.53 0.70 0.68 0.72 0.63 0.00 -
P/EPS 86.32 42.92 7.95 18.86 -16.50 71.43 0.00 -
EY 1.16 2.33 12.58 5.30 -6.06 1.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.54 0.43 0.26 0.31 0.37 0.23 23.58%

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