[MESB] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -24.08%
YoY- -67.3%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 137,610 96,197 84,395 92,057 83,536 68,013 71,309 11.56%
PBT 3,674 773 11,936 5,821 15,316 2,989 4,093 -1.78%
Tax -1,640 -977 -676 -1,378 -1,779 -1,402 -2,307 -5.52%
NP 2,034 -204 11,260 4,443 13,537 1,587 1,786 2.18%
-
NP to SH 2,152 16 11,413 4,374 13,377 7,676 960 14.38%
-
Tax Rate 44.64% 126.39% 5.66% 23.67% 11.62% 46.91% 56.36% -
Total Cost 135,576 96,401 73,135 87,614 69,999 66,426 69,523 11.76%
-
Net Worth 84,882 83,145 41,789 71,047 42,014 53,412 45,716 10.85%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 84,882 83,145 41,789 71,047 42,014 53,412 45,716 10.85%
NOSH 42,020 42,205 41,789 41,792 42,014 42,057 41,941 0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.48% -0.21% 13.34% 4.83% 16.20% 2.33% 2.50% -
ROE 2.54% 0.02% 27.31% 6.16% 31.84% 14.37% 2.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 327.48 227.92 201.95 220.27 198.83 161.72 170.02 11.53%
EPS 5.12 0.04 27.31 10.47 31.84 18.25 2.29 14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.97 1.00 1.70 1.00 1.27 1.09 10.81%
Adjusted Per Share Value based on latest NOSH - 41,792
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 95.37 66.67 58.49 63.80 57.89 47.13 49.42 11.56%
EPS 1.49 0.01 7.91 3.03 9.27 5.32 0.67 14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5883 0.5762 0.2896 0.4924 0.2912 0.3702 0.3168 10.85%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.62 0.84 0.92 0.80 0.47 0.34 0.33 -
P/RPS 0.19 0.37 0.46 0.36 0.24 0.21 0.19 0.00%
P/EPS 12.11 2,215.81 3.37 7.64 1.48 1.86 14.42 -2.86%
EY 8.26 0.05 29.69 13.08 67.74 53.68 6.94 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.92 0.47 0.47 0.27 0.30 0.54%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 26/02/13 29/02/12 28/02/11 -
Price 0.615 0.76 0.82 0.91 0.43 0.33 0.34 -
P/RPS 0.19 0.33 0.41 0.41 0.22 0.20 0.20 -0.85%
P/EPS 12.01 2,004.78 3.00 8.69 1.35 1.81 14.85 -3.47%
EY 8.33 0.05 33.31 11.50 74.04 55.31 6.73 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.82 0.54 0.43 0.26 0.31 -0.54%

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