[MESB] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -18.35%
YoY- 247.07%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 69,212 60,076 92,046 100,070 96,722 81,272 128,562 -33.79%
PBT 7,548 5,008 4,817 5,758 6,194 3,484 3,447 68.54%
Tax -1,566 -588 -2,726 -2,062 -1,724 -756 -1,885 -11.61%
NP 5,982 4,420 2,091 3,696 4,470 2,728 1,562 144.58%
-
NP to SH 4,496 3,224 851 1,700 2,082 1,440 268 554.20%
-
Tax Rate 20.75% 11.74% 56.59% 35.81% 27.83% 21.70% 54.69% -
Total Cost 63,230 55,656 89,955 96,374 92,252 78,544 127,000 -37.15%
-
Net Worth 46,640 45,337 44,436 44,876 44,914 43,953 43,968 4.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,640 45,337 44,436 44,876 44,914 43,953 43,968 4.00%
NOSH 42,018 41,979 41,921 41,940 41,975 41,860 41,875 0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.64% 7.36% 2.27% 3.69% 4.62% 3.36% 1.21% -
ROE 9.64% 7.11% 1.92% 3.79% 4.64% 3.28% 0.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 164.72 143.11 219.57 238.60 230.42 194.15 307.01 -33.94%
EPS 10.70 7.68 2.03 4.05 4.96 3.44 0.64 552.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.06 1.07 1.07 1.05 1.05 3.77%
Adjusted Per Share Value based on latest NOSH - 41,785
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 47.97 41.63 63.79 69.35 67.03 56.32 89.10 -33.79%
EPS 3.12 2.23 0.59 1.18 1.44 1.00 0.19 544.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.3142 0.308 0.311 0.3113 0.3046 0.3047 4.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.36 0.26 0.32 0.25 0.23 0.23 -
P/RPS 0.32 0.25 0.12 0.13 0.11 0.12 0.07 175.19%
P/EPS 4.86 4.69 12.81 7.89 5.04 6.69 35.94 -73.62%
EY 20.58 21.33 7.81 12.67 19.84 14.96 2.78 279.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.25 0.30 0.23 0.22 0.22 65.79%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 23/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.27 0.32 0.23 0.40 0.45 0.23 0.24 -
P/RPS 0.16 0.22 0.10 0.17 0.20 0.12 0.08 58.67%
P/EPS 2.52 4.17 11.33 9.87 9.07 6.69 37.50 -83.44%
EY 39.63 24.00 8.83 10.13 11.02 14.96 2.67 502.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.22 0.37 0.42 0.22 0.23 2.87%

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