[MESB] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -87.3%
YoY- -99.86%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 188,315 173,029 137,610 96,197 84,395 92,057 83,536 11.86%
PBT 5,429 5,468 3,674 773 11,936 5,821 15,316 -13.32%
Tax -1,336 -2,490 -1,640 -977 -676 -1,378 -1,779 -3.87%
NP 4,093 2,978 2,034 -204 11,260 4,443 13,537 -15.20%
-
NP to SH 4,093 2,978 2,152 16 11,413 4,374 13,377 -15.06%
-
Tax Rate 24.61% 45.54% 44.64% 126.39% 5.66% 23.67% 11.62% -
Total Cost 184,222 170,051 135,576 96,401 73,135 87,614 69,999 14.27%
-
Net Worth 89,038 87,633 84,882 83,145 41,789 71,047 42,014 10.91%
Dividend
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 89,038 87,633 84,882 83,145 41,789 71,047 42,014 10.91%
NOSH 91,100 81,900 42,020 42,205 41,789 41,792 42,014 11.26%
Ratio Analysis
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.17% 1.72% 1.48% -0.21% 13.34% 4.83% 16.20% -
ROE 4.60% 3.40% 2.54% 0.02% 27.31% 6.16% 31.84% -
Per Share
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 222.07 211.27 327.48 227.92 201.95 220.27 198.83 1.53%
EPS 4.83 3.64 5.12 0.04 27.31 10.47 31.84 -22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 2.02 1.97 1.00 1.70 1.00 0.67%
Adjusted Per Share Value based on latest NOSH - 42,205
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 130.51 119.91 95.37 66.67 58.49 63.80 57.89 11.86%
EPS 2.84 2.06 1.49 0.01 7.91 3.03 9.27 -15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6171 0.6073 0.5883 0.5762 0.2896 0.4924 0.2912 10.91%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/20 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.165 0.295 0.62 0.84 0.92 0.80 0.47 -
P/RPS 0.07 0.14 0.19 0.37 0.46 0.36 0.24 -15.62%
P/EPS 3.42 8.11 12.11 2,215.81 3.37 7.64 1.48 12.24%
EY 29.25 12.33 8.26 0.05 29.69 13.08 67.74 -10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.28 0.31 0.43 0.92 0.47 0.47 -13.80%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 23/06/20 27/05/19 27/02/17 29/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.225 0.295 0.615 0.76 0.82 0.91 0.43 -
P/RPS 0.10 0.14 0.19 0.33 0.41 0.41 0.22 -10.30%
P/EPS 4.66 8.11 12.01 2,004.78 3.00 8.69 1.35 18.62%
EY 21.45 12.33 8.33 0.05 33.31 11.50 74.04 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.30 0.39 0.82 0.54 0.43 -9.40%

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