[MESB] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[MESB] MESB BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -5.72%
YoY- 841.9%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 107,082 86,119 91,250 88,012 71,281 69,163 92,046 2.55%
PBT 1,704 2,565 16,116 13,709 4,073 3,678 4,817 -15.88%
Tax -601 -1,574 -851 -838 -1,845 -1,846 -2,726 -22.25%
NP 1,103 991 15,265 12,871 2,228 1,832 2,091 -10.10%
-
NP to SH 1,335 1,250 15,196 12,612 1,339 7,826 851 7.78%
-
Tax Rate 35.27% 61.36% 5.28% 6.11% 45.30% 50.19% 56.59% -
Total Cost 105,979 85,128 75,985 75,141 69,053 67,331 89,955 2.76%
-
Net Worth 83,949 41,789 81,055 146,650 5,440 41,997 44,499 11.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 83,949 41,789 81,055 146,650 5,440 41,997 44,499 11.14%
NOSH 41,974 41,789 41,997 92,816 5,440 41,997 41,980 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.03% 1.15% 16.73% 14.62% 3.13% 2.65% 2.27% -
ROE 1.59% 2.99% 18.75% 8.60% 24.61% 18.63% 1.91% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 255.11 206.08 217.28 94.82 1,310.21 164.68 219.26 2.55%
EPS 3.18 2.99 36.18 13.59 24.61 18.63 2.03 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.93 1.58 1.00 1.00 1.06 11.15%
Adjusted Per Share Value based on latest NOSH - 92,816
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 74.21 59.68 63.24 60.99 49.40 47.93 63.79 2.55%
EPS 0.93 0.87 10.53 8.74 0.93 5.42 0.59 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5818 0.2896 0.5617 1.0163 0.0377 0.2911 0.3084 11.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.74 0.79 0.83 0.48 0.35 0.33 0.26 -
P/RPS 0.29 0.38 0.38 0.51 0.03 0.20 0.12 15.82%
P/EPS 23.27 26.41 2.29 3.53 1.42 1.77 12.83 10.42%
EY 4.30 3.79 43.59 28.31 70.32 56.47 7.80 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.79 0.43 0.30 0.35 0.33 0.25 6.74%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 28/05/14 29/05/13 31/05/12 30/05/11 26/05/10 -
Price 0.655 0.94 0.80 0.59 0.34 0.35 0.23 -
P/RPS 0.26 0.46 0.37 0.62 0.03 0.21 0.10 17.24%
P/EPS 20.59 31.43 2.21 4.34 1.38 1.88 11.35 10.42%
EY 4.86 3.18 45.23 23.03 72.39 53.24 8.81 -9.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.94 0.41 0.37 0.34 0.35 0.22 6.98%

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