[MESB] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 44.58%
YoY- 185.6%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 60,076 92,046 100,070 96,722 81,272 128,562 113,914 -34.80%
PBT 5,008 4,817 5,758 6,194 3,484 3,447 3,295 32.29%
Tax -588 -2,726 -2,062 -1,724 -756 -1,885 -1,533 -47.30%
NP 4,420 2,091 3,696 4,470 2,728 1,562 1,761 85.00%
-
NP to SH 3,224 851 1,700 2,082 1,440 268 489 252.82%
-
Tax Rate 11.74% 56.59% 35.81% 27.83% 21.70% 54.69% 46.53% -
Total Cost 55,656 89,955 96,374 92,252 78,544 127,000 112,153 -37.39%
-
Net Worth 45,337 44,436 44,876 44,914 43,953 43,968 44,060 1.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 45,337 44,436 44,876 44,914 43,953 43,968 44,060 1.92%
NOSH 41,979 41,921 41,940 41,975 41,860 41,875 41,962 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.36% 2.27% 3.69% 4.62% 3.36% 1.21% 1.55% -
ROE 7.11% 1.92% 3.79% 4.64% 3.28% 0.61% 1.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 143.11 219.57 238.60 230.42 194.15 307.01 271.47 -34.81%
EPS 7.68 2.03 4.05 4.96 3.44 0.64 1.17 251.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.07 1.07 1.05 1.05 1.05 1.90%
Adjusted Per Share Value based on latest NOSH - 42,037
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.63 63.79 69.35 67.03 56.32 89.10 78.95 -34.80%
EPS 2.23 0.59 1.18 1.44 1.00 0.19 0.34 251.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.308 0.311 0.3113 0.3046 0.3047 0.3054 1.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.36 0.26 0.32 0.25 0.23 0.23 0.30 -
P/RPS 0.25 0.12 0.13 0.11 0.12 0.07 0.00 -
P/EPS 4.69 12.81 7.89 5.04 6.69 35.94 0.00 -
EY 21.33 7.81 12.67 19.84 14.96 2.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.30 0.23 0.22 0.22 0.30 6.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 23/02/10 26/11/09 28/08/09 29/05/09 25/02/09 -
Price 0.32 0.23 0.40 0.45 0.23 0.24 0.23 -
P/RPS 0.22 0.10 0.17 0.20 0.12 0.08 0.00 -
P/EPS 4.17 11.33 9.87 9.07 6.69 37.50 0.00 -
EY 24.00 8.83 10.13 11.02 14.96 2.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.37 0.42 0.22 0.23 0.23 19.43%

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