[MESB] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[MESB] MESB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -18.56%
YoY- -82.88%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 87,228 79,208 70,816 71,281 70,888 65,726 58,568 30.25%
PBT 18,865 22,016 44,176 4,074 3,874 3,178 544 952.05%
Tax -824 500 3,576 -1,845 -912 -918 2,360 -
NP 18,041 22,516 47,752 2,229 2,962 2,260 2,904 236.07%
-
NP to SH 17,696 21,998 46,252 1,340 1,645 996 1,584 396.10%
-
Tax Rate 4.37% -2.27% -8.09% 45.29% 23.54% 28.89% -433.82% -
Total Cost 69,186 56,692 23,064 69,052 67,925 63,466 55,664 15.52%
-
Net Worth 41,999 64,675 67,786 24,643 53,305 52,729 42,127 -0.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,999 64,675 67,786 24,643 53,305 52,729 42,127 -0.20%
NOSH 41,999 41,996 43,732 19,252 41,972 41,848 42,127 -0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.68% 28.43% 67.43% 3.13% 4.18% 3.44% 4.96% -
ROE 42.13% 34.01% 68.23% 5.44% 3.09% 1.89% 3.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 207.69 188.60 161.93 370.24 168.89 157.06 139.03 30.51%
EPS 41.88 51.64 106.64 6.96 3.92 2.38 1.28 912.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.55 1.28 1.27 1.26 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 5,440
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 60.45 54.89 49.08 49.40 49.13 45.55 40.59 30.25%
EPS 12.26 15.25 32.05 0.93 1.14 0.69 1.10 395.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.4482 0.4698 0.1708 0.3694 0.3654 0.292 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.47 0.47 0.31 0.35 0.34 0.315 0.38 -
P/RPS 0.23 0.25 0.19 0.09 0.20 0.20 0.27 -10.09%
P/EPS 1.12 0.90 0.29 5.03 8.67 13.24 10.11 -76.77%
EY 89.65 111.45 341.16 19.89 11.53 7.56 9.89 331.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.20 0.27 0.27 0.25 0.38 15.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 23/08/11 -
Price 0.43 0.50 0.38 0.34 0.33 0.32 0.33 -
P/RPS 0.21 0.27 0.23 0.09 0.20 0.20 0.24 -8.48%
P/EPS 1.02 0.95 0.36 4.89 8.42 13.45 8.78 -76.03%
EY 97.98 104.76 278.32 20.47 11.88 7.44 11.39 317.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.25 0.27 0.26 0.25 0.33 19.20%

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