[MESB] YoY TTM 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- 26.33%
YoY- 699.58%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 84,395 92,057 83,536 68,013 71,309 99,193 104,422 -3.48%
PBT 11,936 5,821 15,316 2,989 4,093 4,745 3,021 25.72%
Tax -676 -1,378 -1,779 -1,402 -2,307 -2,026 -1,406 -11.48%
NP 11,260 4,443 13,537 1,587 1,786 2,719 1,615 38.19%
-
NP to SH 11,413 4,374 13,377 7,676 960 1,094 449 71.42%
-
Tax Rate 5.66% 23.67% 11.62% 46.91% 56.36% 42.70% 46.54% -
Total Cost 73,135 87,614 69,999 66,426 69,523 96,474 102,807 -5.51%
-
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 13.34% 4.83% 16.20% 2.33% 2.50% 2.74% 1.55% -
ROE 27.31% 6.16% 31.84% 14.37% 2.10% 2.45% 1.04% -
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 201.95 220.27 198.83 161.72 170.02 237.38 254.00 -3.74%
EPS 27.31 10.47 31.84 18.25 2.29 2.62 1.09 71.01%
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 58.49 63.80 57.89 47.13 49.42 68.74 72.37 -3.48%
EPS 7.91 3.03 9.27 5.32 0.67 0.76 0.31 71.53%
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 0.46 0.36 0.24 0.21 0.19 0.13 0.12 25.08%
P/EPS 3.37 7.64 1.48 1.86 14.42 12.22 27.47 -29.49%
EY 29.69 13.08 67.74 53.68 6.94 8.18 3.64 41.85%
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 0.29 21.20%
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 0.41 0.41 0.22 0.20 0.20 0.17 0.09 28.73%
P/EPS 3.00 8.69 1.35 1.81 14.85 15.28 21.06 -27.72%
EY 33.31 11.50 74.04 55.31 6.73 6.55 4.75 38.32%
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 0.22 24.50%

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