[MESB] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[MESB] MESB BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 833.98%
YoY- 68.64%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 88,012 83,536 78,022 74,343 71,281 68,013 67,420 19.42%
PBT 13,709 15,316 13,492 14,981 4,073 2,989 1,493 337.90%
Tax -838 -1,779 -1,136 -1,541 -1,845 -1,402 -1,522 -32.79%
NP 12,871 13,537 12,356 13,440 2,228 1,587 -29 -
-
NP to SH 12,612 13,377 11,840 12,506 1,339 7,676 6,076 62.64%
-
Tax Rate 6.11% 11.62% 8.42% 10.29% 45.30% 46.91% 101.94% -
Total Cost 75,141 69,999 65,666 60,903 69,053 66,426 67,449 7.45%
-
Net Worth 146,650 42,014 64,337 67,786 5,440 53,412 53,549 95.62%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 146,650 42,014 64,337 67,786 5,440 53,412 53,549 95.62%
NOSH 92,816 42,014 41,777 43,732 5,440 42,057 42,500 68.24%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.62% 16.20% 15.84% 18.08% 3.13% 2.33% -0.04% -
ROE 8.60% 31.84% 18.40% 18.45% 24.61% 14.37% 11.35% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 94.82 198.83 186.75 169.99 1,310.21 161.72 158.64 -29.02%
EPS 13.59 31.84 28.34 28.60 24.61 18.25 14.30 -3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.54 1.55 1.00 1.27 1.26 16.26%
Adjusted Per Share Value based on latest NOSH - 43,732
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.99 57.89 54.07 51.52 49.40 47.13 46.72 19.42%
EPS 8.74 9.27 8.21 8.67 0.93 5.32 4.21 62.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0163 0.2912 0.4459 0.4698 0.0377 0.3702 0.3711 95.62%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.48 0.47 0.47 0.31 0.35 0.34 0.315 -
P/RPS 0.51 0.24 0.25 0.18 0.03 0.21 0.20 86.54%
P/EPS 3.53 1.48 1.66 1.08 1.42 1.86 2.20 37.01%
EY 28.31 67.74 60.30 92.25 70.32 53.68 45.39 -26.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.47 0.31 0.20 0.35 0.27 0.25 12.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.59 0.43 0.50 0.38 0.34 0.33 0.32 -
P/RPS 0.62 0.22 0.27 0.22 0.03 0.20 0.20 112.45%
P/EPS 4.34 1.35 1.76 1.33 1.38 1.81 2.24 55.35%
EY 23.03 74.04 56.68 75.25 72.39 55.31 44.68 -35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.32 0.25 0.34 0.26 0.25 29.83%

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