[MESB] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[MESB] MESB BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -22.21%
YoY- -23.54%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Revenue 88,012 71,281 69,163 92,046 105,540 128,759 78,418 1.60%
PBT 13,709 4,073 3,678 4,817 3,798 1,086 1,517 35.46%
Tax -838 -1,845 -1,846 -2,726 -1,636 -626 -1,821 -10.14%
NP 12,871 2,228 1,832 2,091 2,162 460 -304 -
-
NP to SH 12,612 1,339 7,826 851 1,113 217 -452 -
-
Tax Rate 6.11% 45.30% 50.19% 56.59% 43.08% 57.64% 120.04% -
Total Cost 75,141 69,053 67,331 89,955 103,378 128,299 78,722 -0.63%
-
Net Worth 146,650 5,440 41,997 44,499 44,197 41,294 42,002 18.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Net Worth 146,650 5,440 41,997 44,499 44,197 41,294 42,002 18.81%
NOSH 92,816 5,440 41,997 41,980 42,093 41,294 42,002 11.55%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
NP Margin 14.62% 3.13% 2.65% 2.27% 2.05% 0.36% -0.39% -
ROE 8.60% 24.61% 18.63% 1.91% 2.52% 0.53% -1.08% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
RPS 94.82 1,310.21 164.68 219.26 250.73 311.81 186.70 -8.91%
EPS 13.59 24.61 18.63 2.03 2.64 0.53 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.00 1.06 1.05 1.00 1.00 6.51%
Adjusted Per Share Value based on latest NOSH - 41,980
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
RPS 60.99 49.40 47.93 63.79 73.14 89.23 54.35 1.60%
EPS 8.74 0.93 5.42 0.59 0.77 0.15 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0163 0.0377 0.2911 0.3084 0.3063 0.2862 0.2911 18.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 -
Price 0.48 0.35 0.33 0.26 0.23 0.51 0.35 -
P/RPS 0.51 0.03 0.20 0.12 0.09 0.16 0.19 14.58%
P/EPS 3.53 1.42 1.77 12.83 8.70 97.05 -32.52 -
EY 28.31 70.32 56.47 7.80 11.50 1.03 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.33 0.25 0.22 0.51 0.35 -2.10%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 CAGR
Date 29/05/13 31/05/12 30/05/11 26/05/10 29/05/09 14/02/07 24/02/06 -
Price 0.59 0.34 0.35 0.23 0.24 0.65 0.49 -
P/RPS 0.62 0.03 0.21 0.10 0.10 0.21 0.26 12.73%
P/EPS 4.34 1.38 1.88 11.35 9.08 123.69 -45.53 -
EY 23.03 72.39 53.24 8.81 11.02 0.81 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.35 0.22 0.23 0.65 0.49 -3.79%

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