[MESB] QoQ TTM Result on 30-Sep-2001 [#3]

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	36,230	36,689	50,720	50,969	55,915	55,584	44,561	-12.92%
YoY %	-1.25%	-27.66%	-0.49%	-8.85%	0.60%	24.74%	-	-
Horiz. %	81.30%	82.33%	113.82%	114.38%	125.48%	124.74%	100.00%	-
PBT	1,149	1,719	4,744	4,879	4,358	5,177	3,725	-54.44%
YoY %	-33.16%	-63.76%	-2.77%	11.96%	-15.82%	38.98%	-	-
Horiz. %	30.85%	46.15%	127.36%	130.98%	116.99%	138.98%	100.00%	-
Tax	280	933	285	133	-602	-1,421	-1,019	-
YoY %	-69.99%	227.37%	114.29%	122.09%	57.64%	-39.45%	-	-
Horiz. %	-27.48%	-91.56%	-27.97%	-13.05%	59.08%	139.45%	100.00%	-
NP	1,429	2,652	5,029	5,012	3,756	3,756	2,706	-34.74%
YoY %	-46.12%	-47.27%	0.34%	33.44%	0.00%	38.80%	-	-
Horiz. %	52.81%	98.00%	185.85%	185.22%	138.80%	138.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,429	2,048	4,425	4,408	3,152	3,539	2,489	-30.99%
YoY %	-30.22%	-53.72%	0.39%	39.85%	-10.94%	42.19%	-	-
Horiz. %	57.41%	82.28%	177.78%	177.10%	126.64%	142.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-24.37%	-54.28%	-6.01%	-2.73%	13.81%	27.45%	27.36%	-
YoY %	55.10%	-803.16%	-120.15%	-119.77%	-49.69%	0.33%	-	-
Horiz. %	-89.07%	-198.39%	-21.97%	-9.98%	50.48%	100.33%	100.00%	-
Total Cost	34,801	34,037	45,691	45,957	52,159	51,828	41,855	-11.60%
YoY %	2.24%	-25.51%	-0.58%	-11.89%	0.64%	23.83%	-	-
Horiz. %	83.15%	81.32%	109.16%	109.80%	124.62%	123.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,954	57,067	39,824	58,782	55,599	55,963	54,059	2.32%
YoY %	-1.95%	43.30%	-32.25%	5.72%	-0.65%	3.52%	-	-
Horiz. %	103.51%	105.56%	73.67%	108.74%	102.85%	103.52%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	796	796	796	1,987	1,987	1,987	1,987	-45.74%
YoY %	0.00%	0.00%	-59.94%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.06%	40.06%	40.06%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	55.74%	38.89%	18.00%	45.09%	63.06%	56.16%	79.85%	-
YoY %	43.33%	116.06%	-60.08%	-28.50%	12.29%	-29.67%	-	-
Horiz. %	69.81%	48.70%	22.54%	56.47%	78.97%	70.33%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	55,954	57,067	39,824	58,782	55,599	55,963	54,059	2.32%
YoY %	-1.95%	43.30%	-32.25%	5.72%	-0.65%	3.52%	-	-
Horiz. %	103.51%	105.56%	73.67%	108.74%	102.85%	103.52%	100.00%	-
NOSH	39,967	39,907	39,824	39,988	40,000	39,973	39,749	0.36%
YoY %	0.15%	0.21%	-0.41%	-0.03%	0.07%	0.56%	-	-
Horiz. %	100.55%	100.40%	100.19%	100.60%	100.63%	100.56%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	3.94%	7.23%	9.92%	9.83%	6.72%	6.76%	6.07%	-
YoY %	-45.50%	-27.12%	0.92%	46.28%	-0.59%	11.37%	-	-
Horiz. %	64.91%	119.11%	163.43%	161.94%	110.71%	111.37%	100.00%	-
ROE	2.55%	3.59%	11.11%	7.50%	5.67%	6.32%	4.60%	-
YoY %	-28.97%	-67.69%	48.13%	32.28%	-10.28%	37.39%	-	-
Horiz. %	55.43%	78.04%	241.52%	163.04%	123.26%	137.39%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	90.65	91.94	127.36	127.46	139.79	139.05	112.10	-13.23%
YoY %	-1.40%	-27.81%	-0.08%	-8.82%	0.53%	24.04%	-	-
Horiz. %	80.87%	82.02%	113.61%	113.70%	124.70%	124.04%	100.00%	-
EPS	3.58	5.13	11.11	11.02	7.88	8.85	6.26	-31.17%
YoY %	-30.21%	-53.83%	0.82%	39.85%	-10.96%	41.37%	-	-
Horiz. %	57.19%	81.95%	177.48%	176.04%	125.88%	141.37%	100.00%	-
DPS	2.00	2.00	2.00	5.00	5.00	5.00	5.00	-45.80%
YoY %	0.00%	0.00%	-60.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.40	1.43	1.00	1.47	1.39	1.40	1.36	1.95%
YoY %	-2.10%	43.00%	-31.97%	5.76%	-0.71%	2.94%	-	-
Horiz. %	102.94%	105.15%	73.53%	108.09%	102.21%	102.94%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,988
RPS	25.11	25.43	35.15	35.32	38.75	38.52	30.88	-12.91%
YoY %	-1.26%	-27.65%	-0.48%	-8.85%	0.60%	24.74%	-	-
Horiz. %	81.31%	82.35%	113.83%	114.38%	125.49%	124.74%	100.00%	-
EPS	0.99	1.42	3.07	3.05	2.18	2.45	1.72	-30.87%
YoY %	-30.28%	-53.75%	0.66%	39.91%	-11.02%	42.44%	-	-
Horiz. %	57.56%	82.56%	178.49%	177.33%	126.74%	142.44%	100.00%	-
DPS	0.55	0.55	0.55	1.38	1.38	1.38	1.38	-45.93%
YoY %	0.00%	0.00%	-60.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	39.86%	39.86%	39.86%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3878	0.3955	0.276	0.4074	0.3853	0.3878	0.3747	2.32%
YoY %	-1.95%	43.30%	-32.25%	5.74%	-0.64%	3.50%	-	-
Horiz. %	103.50%	105.55%	73.66%	108.73%	102.83%	103.50%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	-
Price	2.08	2.43	2.36	2.19	1.36	1.42	2.10	-
P/RPS	2.29	2.64	1.85	1.72	0.97	1.02	1.87	14.50%
YoY %	-13.26%	42.70%	7.56%	77.32%	-4.90%	-45.45%	-	-
Horiz. %	122.46%	141.18%	98.93%	91.98%	51.87%	54.55%	100.00%	-
P/EPS	58.17	47.35	21.24	19.87	17.26	16.04	33.54	44.49%
YoY %	22.85%	122.93%	6.89%	15.12%	7.61%	-52.18%	-	-
Horiz. %	173.43%	141.17%	63.33%	59.24%	51.46%	47.82%	100.00%	-
EY	1.72	2.11	4.71	5.03	5.79	6.23	2.98	-30.74%
YoY %	-18.48%	-55.20%	-6.36%	-13.13%	-7.06%	109.06%	-	-
Horiz. %	57.72%	70.81%	158.05%	168.79%	194.30%	209.06%	100.00%	-
DY	0.96	0.82	0.85	2.28	3.68	3.52	2.38	-45.49%
YoY %	17.07%	-3.53%	-62.72%	-38.04%	4.55%	47.90%	-	-
Horiz. %	40.34%	34.45%	35.71%	95.80%	154.62%	147.90%	100.00%	-
P/NAPS	1.49	1.70	2.36	1.49	0.98	1.01	1.54	-2.18%
YoY %	-12.35%	-27.97%	58.39%	52.04%	-2.97%	-34.42%	-	-
Horiz. %	96.75%	110.39%	153.25%	96.75%	63.64%	65.58%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	31/07/02	29/04/02	25/02/02	30/10/01	23/07/01	29/05/01	26/02/01	-
Price	2.04	2.33	2.09	1.90	1.87	1.31	1.60	-
P/RPS	2.25	2.53	1.64	1.49	1.34	0.94	1.43	35.39%
YoY %	-11.07%	54.27%	10.07%	11.19%	42.55%	-34.27%	-	-
Horiz. %	157.34%	176.92%	114.69%	104.20%	93.71%	65.73%	100.00%	-
P/EPS	57.06	45.40	18.81	17.24	23.73	14.80	25.55	71.10%
YoY %	25.68%	141.36%	9.11%	-27.35%	60.34%	-42.07%	-	-
Horiz. %	223.33%	177.69%	73.62%	67.48%	92.88%	57.93%	100.00%	-
EY	1.75	2.20	5.32	5.80	4.21	6.76	3.91	-41.57%
YoY %	-20.45%	-58.65%	-8.28%	37.77%	-37.72%	72.89%	-	-
Horiz. %	44.76%	56.27%	136.06%	148.34%	107.67%	172.89%	100.00%	-
DY	0.98	0.86	0.96	2.63	2.67	3.82	3.13	-53.98%
YoY %	13.95%	-10.42%	-63.50%	-1.50%	-30.10%	22.04%	-	-
Horiz. %	31.31%	27.48%	30.67%	84.03%	85.30%	122.04%	100.00%	-
P/NAPS	1.46	1.63	2.09	1.29	1.35	0.94	1.18	15.29%
YoY %	-10.43%	-22.01%	62.02%	-4.44%	43.62%	-20.34%	-	-
Horiz. %	123.73%	138.14%	177.12%	109.32%	114.41%	79.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos