[MESB] QoQ TTM Result on 31-Dec-2000 [#4]

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	50,969	55,915	55,584	44,561	45,358	47,849	40,539	16.47%
YoY %	-8.85%	0.60%	24.74%	-1.76%	-5.21%	18.03%	-	-
Horiz. %	125.73%	137.93%	137.11%	109.92%	111.89%	118.03%	100.00%	-
PBT	4,879	4,358	5,177	3,725	4,056	3,689	3,523	24.22%
YoY %	11.96%	-15.82%	38.98%	-8.16%	9.95%	4.71%	-	-
Horiz. %	138.49%	123.70%	146.95%	105.73%	115.13%	104.71%	100.00%	-
Tax	133	-602	-1,421	-1,019	-850	-452	-286	-
YoY %	122.09%	57.64%	-39.45%	-19.88%	-88.05%	-58.04%	-	-
Horiz. %	-46.50%	210.49%	496.85%	356.29%	297.20%	158.04%	100.00%	-
NP	5,012	3,756	3,756	2,706	3,206	3,237	3,237	33.80%
YoY %	33.44%	0.00%	38.80%	-15.60%	-0.96%	0.00%	-	-
Horiz. %	154.83%	116.03%	116.03%	83.60%	99.04%	100.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,408	3,152	3,539	2,489	2,989	3,020	3,237	22.83%
YoY %	39.85%	-10.94%	42.19%	-16.73%	-1.03%	-6.70%	-	-
Horiz. %	136.18%	97.37%	109.33%	76.89%	92.34%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.73%	13.81%	27.45%	27.36%	20.96%	12.25%	8.12%	-
YoY %	-119.77%	-49.69%	0.33%	30.53%	71.10%	50.86%	-	-
Horiz. %	-33.62%	170.07%	338.05%	336.95%	258.13%	150.86%	100.00%	-
Total Cost	45,957	52,159	51,828	41,855	42,152	44,612	37,302	14.91%
YoY %	-11.89%	0.64%	23.83%	-0.70%	-5.51%	19.60%	-	-
Horiz. %	123.20%	139.83%	138.94%	112.21%	113.00%	119.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,782	55,599	55,963	54,059	55,546	53,848	54,116	5.66%
YoY %	5.72%	-0.65%	3.52%	-2.68%	3.15%	-0.50%	-	-
Horiz. %	108.62%	102.74%	103.41%	99.89%	102.64%	99.50%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	1,987	1,987	1,987	1,987	1,001	1,001	1,001	57.88%
YoY %	0.00%	0.00%	0.00%	98.50%	0.00%	0.00%	-	-
Horiz. %	198.50%	198.50%	198.50%	198.50%	100.00%	100.00%	100.00%	-
Div Payout %	45.09%	63.06%	56.16%	79.85%	33.51%	33.16%	30.94%	-
YoY %	-28.50%	12.29%	-29.67%	138.29%	1.06%	7.18%	-	-
Horiz. %	145.73%	203.81%	181.51%	258.08%	108.31%	107.18%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	58,782	55,599	55,963	54,059	55,546	53,848	54,116	5.66%
YoY %	5.72%	-0.65%	3.52%	-2.68%	3.15%	-0.50%	-	-
Horiz. %	108.62%	102.74%	103.41%	99.89%	102.64%	99.50%	100.00%	-
NOSH	39,988	40,000	39,973	39,749	39,961	40,185	40,086	-0.16%
YoY %	-0.03%	0.07%	0.56%	-0.53%	-0.56%	0.25%	-	-
Horiz. %	99.76%	99.79%	99.72%	99.16%	99.69%	100.25%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	9.83%	6.72%	6.76%	6.07%	7.07%	6.77%	7.98%	-
YoY %	46.28%	-0.59%	11.37%	-14.14%	4.43%	-15.16%	-	-
Horiz. %	123.18%	84.21%	84.71%	76.07%	88.60%	84.84%	100.00%	-
ROE	7.50%	5.67%	6.32%	4.60%	5.38%	5.61%	5.98%	-
YoY %	32.28%	-10.28%	37.39%	-14.50%	-4.10%	-6.19%	-	-
Horiz. %	125.42%	94.82%	105.69%	76.92%	89.97%	93.81%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	127.46	139.79	139.05	112.10	113.50	119.07	101.13	16.66%
YoY %	-8.82%	0.53%	24.04%	-1.23%	-4.68%	17.74%	-	-
Horiz. %	126.04%	138.23%	137.50%	110.85%	112.23%	117.74%	100.00%	-
EPS	11.02	7.88	8.85	6.26	7.48	7.52	8.08	22.96%
YoY %	39.85%	-10.96%	41.37%	-16.31%	-0.53%	-6.93%	-	-
Horiz. %	136.39%	97.52%	109.53%	77.48%	92.57%	93.07%	100.00%	-
DPS	5.00	5.00	5.00	5.00	2.51	2.49	2.50	58.67%
YoY %	0.00%	0.00%	0.00%	99.20%	0.80%	-0.40%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	100.40%	99.60%	100.00%	-
NAPS	1.47	1.39	1.40	1.36	1.39	1.34	1.35	5.83%
YoY %	5.76%	-0.71%	2.94%	-2.16%	3.73%	-0.74%	-	-
Horiz. %	108.89%	102.96%	103.70%	100.74%	102.96%	99.26%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,749
RPS	35.32	38.75	38.52	30.88	31.43	33.16	28.09	16.48%
YoY %	-8.85%	0.60%	24.74%	-1.75%	-5.22%	18.05%	-	-
Horiz. %	125.74%	137.95%	137.13%	109.93%	111.89%	118.05%	100.00%	-
EPS	3.05	2.18	2.45	1.72	2.07	2.09	2.24	22.82%
YoY %	39.91%	-11.02%	42.44%	-16.91%	-0.96%	-6.70%	-	-
Horiz. %	136.16%	97.32%	109.38%	76.79%	92.41%	93.30%	100.00%	-
DPS	1.38	1.38	1.38	1.38	0.69	0.69	0.69	58.67%
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	0.4074	0.3853	0.3878	0.3747	0.385	0.3732	0.375	5.67%
YoY %	5.74%	-0.64%	3.50%	-2.68%	3.16%	-0.48%	-	-
Horiz. %	108.64%	102.75%	103.41%	99.92%	102.67%	99.52%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	2.19	1.36	1.42	2.10	2.06	2.50	3.96	-
P/RPS	1.72	0.97	1.02	1.87	1.81	2.10	3.92	-42.22%
YoY %	77.32%	-4.90%	-45.45%	3.31%	-13.81%	-46.43%	-	-
Horiz. %	43.88%	24.74%	26.02%	47.70%	46.17%	53.57%	100.00%	-
P/EPS	19.87	17.26	16.04	33.54	27.54	33.27	49.04	-45.21%
YoY %	15.12%	7.61%	-52.18%	21.79%	-17.22%	-32.16%	-	-
Horiz. %	40.52%	35.20%	32.71%	68.39%	56.16%	67.84%	100.00%	-
EY	5.03	5.79	6.23	2.98	3.63	3.01	2.04	82.41%
YoY %	-13.13%	-7.06%	109.06%	-17.91%	20.60%	47.55%	-	-
Horiz. %	246.57%	283.82%	305.39%	146.08%	177.94%	147.55%	100.00%	-
DY	2.28	3.68	3.52	2.38	1.22	1.00	0.63	135.53%
YoY %	-38.04%	4.55%	47.90%	95.08%	22.00%	58.73%	-	-
Horiz. %	361.90%	584.13%	558.73%	377.78%	193.65%	158.73%	100.00%	-
P/NAPS	1.49	0.98	1.01	1.54	1.48	1.87	2.93	-36.26%
YoY %	52.04%	-2.97%	-34.42%	4.05%	-20.86%	-36.18%	-	-
Horiz. %	50.85%	33.45%	34.47%	52.56%	50.51%	63.82%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	30/10/01	23/07/01	29/05/01	26/02/01	23/10/00	24/07/00	-	-
Price	1.90	1.87	1.31	1.60	2.36	2.60	0.00	-
P/RPS	1.49	1.34	0.94	1.43	2.08	2.18	0.00	-
YoY %	11.19%	42.55%	-34.27%	-31.25%	-4.59%	0.00%	-	-
Horiz. %	68.35%	61.47%	43.12%	65.60%	95.41%	100.00%	-	-
P/EPS	17.24	23.73	14.80	25.55	31.55	34.60	0.00	-
YoY %	-27.35%	60.34%	-42.07%	-19.02%	-8.82%	0.00%	-	-
Horiz. %	49.83%	68.58%	42.77%	73.84%	91.18%	100.00%	-	-
EY	5.80	4.21	6.76	3.91	3.17	2.89	0.00	-
YoY %	37.77%	-37.72%	72.89%	23.34%	9.69%	0.00%	-	-
Horiz. %	200.69%	145.67%	233.91%	135.29%	109.69%	100.00%	-	-
DY	2.63	2.67	3.82	3.13	1.06	0.96	0.00	-
YoY %	-1.50%	-30.10%	22.04%	195.28%	10.42%	0.00%	-	-
Horiz. %	273.96%	278.12%	397.92%	326.04%	110.42%	100.00%	-	-
P/NAPS	1.29	1.35	0.94	1.18	1.70	1.94	0.00	-
YoY %	-4.44%	43.62%	-20.34%	-30.59%	-12.37%	0.00%	-	-
Horiz. %	66.49%	69.59%	48.45%	60.82%	87.63%	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