[MESB] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[MESB] MESB BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -18.07%
YoY- 195.24%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 86,773 92,985 78,022 67,420 78,291 97,037 120,894 -5.37%
PBT 12,140 7,556 13,492 1,493 5,494 3,888 3,330 24.04%
Tax -261 -1,726 -1,136 -1,522 -2,647 -1,544 -1,880 -28.03%
NP 11,879 5,830 12,356 -29 2,847 2,344 1,450 41.95%
-
NP to SH 11,902 5,761 11,840 6,076 2,058 823 541 67.35%
-
Tax Rate 2.15% 22.84% 8.42% 101.94% 48.18% 39.71% 56.46% -
Total Cost 74,894 87,155 65,666 67,449 75,444 94,693 119,444 -7.48%
-
Net Worth 82,258 70,144 64,337 53,549 46,665 44,979 44,024 10.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 82,258 70,144 64,337 53,549 46,665 44,979 44,024 10.97%
NOSH 41,968 42,002 41,777 42,500 42,040 42,037 41,927 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.69% 6.27% 15.84% -0.04% 3.64% 2.42% 1.20% -
ROE 14.47% 8.21% 18.40% 11.35% 4.41% 1.83% 1.23% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 206.76 221.38 186.75 158.64 186.23 230.84 288.34 -5.38%
EPS 28.36 13.72 28.34 14.30 4.90 1.96 1.29 67.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.67 1.54 1.26 1.11 1.07 1.05 10.95%
Adjusted Per Share Value based on latest NOSH - 42,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.14 64.44 54.07 46.72 54.26 67.25 83.78 -5.37%
EPS 8.25 3.99 8.21 4.21 1.43 0.57 0.37 67.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5701 0.4861 0.4459 0.3711 0.3234 0.3117 0.3051 10.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.06 0.69 0.47 0.315 0.52 0.25 0.35 -
P/RPS 0.51 0.31 0.25 0.20 0.28 0.11 0.12 27.25%
P/EPS 3.74 5.03 1.66 2.20 10.62 12.77 27.13 -28.11%
EY 26.75 19.88 60.30 45.39 9.41 7.83 3.69 39.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.31 0.25 0.47 0.23 0.33 8.55%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 27/11/12 22/11/11 24/11/10 26/11/09 26/11/08 -
Price 0.85 0.815 0.50 0.32 0.27 0.45 0.35 -
P/RPS 0.41 0.37 0.27 0.20 0.14 0.19 0.12 22.71%
P/EPS 3.00 5.94 1.76 2.24 5.52 22.99 27.13 -30.70%
EY 33.36 16.83 56.68 44.68 18.13 4.35 3.69 44.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.32 0.25 0.24 0.42 0.33 4.50%

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