[MESB] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[MESB] MESB BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -91.31%
YoY- -98.94%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 197,697 159,612 133,791 86,296 86,773 92,985 78,022 13.67%
PBT 7,057 115 2,241 1,496 12,140 7,556 13,492 -8.54%
Tax -2,553 -1,142 -1,126 -1,720 -261 -1,726 -1,136 11.80%
NP 4,504 -1,027 1,115 -224 11,879 5,830 12,356 -12.98%
-
NP to SH 4,504 -1,027 1,233 126 11,902 5,761 11,840 -12.47%
-
Tax Rate 36.18% 993.04% 50.25% 114.97% 2.15% 22.84% 8.42% -
Total Cost 193,193 160,639 132,676 86,520 74,894 87,155 65,666 16.03%
-
Net Worth 85,175 86,813 83,702 81,768 82,258 70,144 64,337 3.94%
Dividend
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 85,175 86,813 83,702 81,768 82,258 70,144 64,337 3.94%
NOSH 91,100 81,900 42,061 41,718 41,968 42,002 41,777 11.34%
Ratio Analysis
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.28% -0.64% 0.83% -0.26% 13.69% 6.27% 15.84% -
ROE 5.29% -1.18% 1.47% 0.15% 14.47% 8.21% 18.40% -
Per Share
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 241.39 194.89 318.08 206.85 206.76 221.38 186.75 3.60%
EPS 5.50 -1.25 2.93 0.30 28.36 13.72 28.34 -20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 1.99 1.96 1.96 1.67 1.54 -5.26%
Adjusted Per Share Value based on latest NOSH - 41,718
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 137.01 110.62 92.72 59.81 60.14 64.44 54.07 13.67%
EPS 3.12 -0.71 0.85 0.09 8.25 3.99 8.21 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5903 0.6016 0.5801 0.5667 0.5701 0.4861 0.4459 3.94%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.34 0.225 0.64 0.81 1.06 0.69 0.47 -
P/RPS 0.14 0.12 0.20 0.39 0.51 0.31 0.25 -7.68%
P/EPS 6.18 -17.94 21.83 268.19 3.74 5.03 1.66 19.86%
EY 16.17 -5.57 4.58 0.37 26.75 19.88 60.30 -16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.21 0.32 0.41 0.54 0.41 0.31 0.86%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/02/20 27/02/19 24/11/16 30/11/15 26/11/14 27/11/13 27/11/12 -
Price 0.29 0.26 0.68 0.82 0.85 0.815 0.50 -
P/RPS 0.12 0.13 0.21 0.40 0.41 0.37 0.27 -10.57%
P/EPS 5.27 -20.73 23.20 271.50 3.00 5.94 1.76 16.31%
EY 18.96 -4.82 4.31 0.37 33.36 16.83 56.68 -14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.34 0.42 0.43 0.49 0.32 -1.82%

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