[MESB] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[MESB] MESB BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -85.07%
YoY- -84.94%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 128,167 85,544 88,463 91,297 74,343 68,786 86,747 6.71%
PBT 4,166 2,827 14,181 3,877 14,981 2,562 5,198 -3.61%
Tax -1,417 -1,742 -564 -2,041 -1,541 -1,109 -2,684 -10.09%
NP 2,749 1,085 13,617 1,836 13,440 1,453 2,514 1.49%
-
NP to SH 2,867 1,450 13,625 1,883 12,506 7,416 1,297 14.12%
-
Tax Rate 34.01% 61.62% 3.98% 52.64% 10.29% 43.29% 51.64% -
Total Cost 125,418 84,459 74,846 89,461 60,903 67,333 84,233 6.85%
-
Net Worth 84,805 81,808 80,813 62,065 67,786 42,127 45,337 10.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 84,805 81,808 80,813 62,065 67,786 42,127 45,337 10.99%
NOSH 41,983 41,953 42,090 38,790 43,732 42,127 41,979 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.14% 1.27% 15.39% 2.01% 18.08% 2.11% 2.90% -
ROE 3.38% 1.77% 16.86% 3.03% 18.45% 17.60% 2.86% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 305.28 203.90 210.17 235.36 169.99 163.28 206.64 6.71%
EPS 6.83 3.46 32.37 4.85 28.60 17.60 3.09 14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.95 1.92 1.60 1.55 1.00 1.08 10.98%
Adjusted Per Share Value based on latest NOSH - 38,790
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 88.82 59.28 61.31 63.27 51.52 47.67 60.12 6.71%
EPS 1.99 1.00 9.44 1.30 8.67 5.14 0.90 14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.567 0.5601 0.4301 0.4698 0.292 0.3142 10.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.62 0.88 1.26 0.62 0.31 0.38 0.36 -
P/RPS 0.20 0.43 0.60 0.26 0.18 0.23 0.17 2.74%
P/EPS 9.08 25.46 3.89 12.77 1.08 2.16 11.65 -4.06%
EY 11.01 3.93 25.69 7.83 92.25 46.33 8.58 4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.66 0.39 0.20 0.38 0.33 -1.03%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 25/08/15 29/08/14 26/08/13 27/08/12 23/08/11 25/08/10 -
Price 0.665 0.87 1.08 0.80 0.38 0.33 0.32 -
P/RPS 0.22 0.43 0.51 0.34 0.22 0.20 0.15 6.58%
P/EPS 9.74 25.17 3.34 16.48 1.33 1.87 10.36 -1.02%
EY 10.27 3.97 29.97 6.07 75.25 53.34 9.66 1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.56 0.50 0.25 0.33 0.30 1.59%

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