[MESB] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[MESB] MESB BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -85.07%
YoY- -84.94%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 91,250 92,057 92,985 91,297 88,012 83,536 78,022 11.01%
PBT 16,116 5,821 7,556 3,877 13,709 15,316 13,492 12.59%
Tax -851 -1,378 -1,726 -2,041 -838 -1,779 -1,136 -17.53%
NP 15,265 4,443 5,830 1,836 12,871 13,537 12,356 15.15%
-
NP to SH 15,196 4,374 5,761 1,883 12,612 13,377 11,840 18.11%
-
Tax Rate 5.28% 23.67% 22.84% 52.64% 6.11% 11.62% 8.42% -
Total Cost 75,985 87,614 87,155 89,461 75,141 69,999 65,666 10.22%
-
Net Worth 81,055 71,047 70,144 62,065 146,650 42,014 64,337 16.66%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 81,055 71,047 70,144 62,065 146,650 42,014 64,337 16.66%
NOSH 41,997 41,792 42,002 38,790 92,816 42,014 41,777 0.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.73% 4.83% 6.27% 2.01% 14.62% 16.20% 15.84% -
ROE 18.75% 6.16% 8.21% 3.03% 8.60% 31.84% 18.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 217.28 220.27 221.38 235.36 94.82 198.83 186.75 10.63%
EPS 36.18 10.47 13.72 4.85 13.59 31.84 28.34 17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.70 1.67 1.60 1.58 1.00 1.54 16.25%
Adjusted Per Share Value based on latest NOSH - 38,790
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 63.24 63.80 64.44 63.27 60.99 57.89 54.07 11.01%
EPS 10.53 3.03 3.99 1.30 8.74 9.27 8.21 18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5617 0.4924 0.4861 0.4301 1.0163 0.2912 0.4459 16.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.83 0.80 0.69 0.62 0.48 0.47 0.47 -
P/RPS 0.38 0.36 0.31 0.26 0.51 0.24 0.25 32.23%
P/EPS 2.29 7.64 5.03 12.77 3.53 1.48 1.66 23.94%
EY 43.59 13.08 19.88 7.83 28.31 67.74 60.30 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.41 0.39 0.30 0.47 0.31 24.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 27/11/13 26/08/13 29/05/13 26/02/13 27/11/12 -
Price 0.80 0.91 0.815 0.80 0.59 0.43 0.50 -
P/RPS 0.37 0.41 0.37 0.34 0.62 0.22 0.27 23.39%
P/EPS 2.21 8.69 5.94 16.48 4.34 1.35 1.76 16.40%
EY 45.23 11.50 16.83 6.07 23.03 74.04 56.68 -13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.49 0.50 0.37 0.43 0.32 17.98%

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