[MESB] QoQ TTM Result on 31-Dec-2001 [#4]

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	32,459	36,230	36,689	50,720	50,969	55,915	55,584	-30.11%
YoY %	-10.41%	-1.25%	-27.66%	-0.49%	-8.85%	0.60%	-	-
Horiz. %	58.40%	65.18%	66.01%	91.25%	91.70%	100.60%	100.00%	-
PBT	-4,776	1,149	1,719	4,744	4,879	4,358	5,177	-
YoY %	-515.67%	-33.16%	-63.76%	-2.77%	11.96%	-15.82%	-	-
Horiz. %	-92.25%	22.19%	33.20%	91.64%	94.24%	84.18%	100.00%	-
Tax	-56	280	933	285	133	-602	-1,421	-88.39%
YoY %	-120.00%	-69.99%	227.37%	114.29%	122.09%	57.64%	-	-
Horiz. %	3.94%	-19.70%	-65.66%	-20.06%	-9.36%	42.36%	100.00%	-
NP	-4,832	1,429	2,652	5,029	5,012	3,756	3,756	-
YoY %	-438.14%	-46.12%	-47.27%	0.34%	33.44%	0.00%	-	-
Horiz. %	-128.65%	38.05%	70.61%	133.89%	133.44%	100.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,832	1,429	2,048	4,425	4,408	3,152	3,539	-
YoY %	-438.14%	-30.22%	-53.72%	0.39%	39.85%	-10.94%	-	-
Horiz. %	-136.54%	40.38%	57.87%	125.04%	124.55%	89.06%	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%	-
YoY %	-	55.10%	-803.16%	-120.15%	-119.77%	-49.69%	-	-
Horiz. %	-	-88.78%	-197.74%	-21.89%	-9.95%	50.31%	100.00%	-
Total Cost	37,291	34,801	34,037	45,691	45,957	52,159	51,828	-19.68%
YoY %	7.15%	2.24%	-25.51%	-0.58%	-11.89%	0.64%	-	-
Horiz. %	71.95%	67.15%	65.67%	88.16%	88.67%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,181	55,954	57,067	39,824	58,782	55,599	55,963	-3.33%
YoY %	-4.96%	-1.95%	43.30%	-32.25%	5.72%	-0.65%	-	-
Horiz. %	95.03%	99.98%	101.97%	71.16%	105.04%	99.35%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	796	796	796	796	1,987	1,987	1,987	-45.62%
YoY %	0.00%	0.00%	0.00%	-59.94%	0.00%	0.00%	-	-
Horiz. %	40.06%	40.06%	40.06%	40.06%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	55.74%	38.89%	18.00%	45.09%	63.06%	56.16%	-
YoY %	0.00%	43.33%	116.06%	-60.08%	-28.50%	12.29%	-	-
Horiz. %	0.00%	99.25%	69.25%	32.05%	80.29%	112.29%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	53,181	55,954	57,067	39,824	58,782	55,599	55,963	-3.33%
YoY %	-4.96%	-1.95%	43.30%	-32.25%	5.72%	-0.65%	-	-
Horiz. %	95.03%	99.98%	101.97%	71.16%	105.04%	99.35%	100.00%	-
NOSH	39,986	39,967	39,907	39,824	39,988	40,000	39,973	0.02%
YoY %	0.05%	0.15%	0.21%	-0.41%	-0.03%	0.07%	-	-
Horiz. %	100.03%	99.98%	99.83%	99.63%	100.04%	100.07%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	-14.89%	3.94%	7.23%	9.92%	9.83%	6.72%	6.76%	-
YoY %	-477.92%	-45.50%	-27.12%	0.92%	46.28%	-0.59%	-	-
Horiz. %	-220.27%	58.28%	106.95%	146.75%	145.41%	99.41%	100.00%	-
ROE	-9.09%	2.55%	3.59%	11.11%	7.50%	5.67%	6.32%	-
YoY %	-456.47%	-28.97%	-67.69%	48.13%	32.28%	-10.28%	-	-
Horiz. %	-143.83%	40.35%	56.80%	175.79%	118.67%	89.72%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	81.18	90.65	91.94	127.36	127.46	139.79	139.05	-30.12%
YoY %	-10.45%	-1.40%	-27.81%	-0.08%	-8.82%	0.53%	-	-
Horiz. %	58.38%	65.19%	66.12%	91.59%	91.66%	100.53%	100.00%	-
EPS	-12.08	3.58	5.13	11.11	11.02	7.88	8.85	-
YoY %	-437.43%	-30.21%	-53.83%	0.82%	39.85%	-10.96%	-	-
Horiz. %	-136.50%	40.45%	57.97%	125.54%	124.52%	89.04%	100.00%	-
DPS	2.00	2.00	2.00	2.00	5.00	5.00	5.00	-45.68%
YoY %	0.00%	0.00%	0.00%	-60.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	40.00%	100.00%	100.00%	100.00%	-
NAPS	1.33	1.40	1.43	1.00	1.47	1.39	1.40	-3.35%
YoY %	-5.00%	-2.10%	43.00%	-31.97%	5.76%	-0.71%	-	-
Horiz. %	95.00%	100.00%	102.14%	71.43%	105.00%	99.29%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,824
RPS	22.49	25.11	25.43	35.15	35.32	38.75	38.52	-30.12%
YoY %	-10.43%	-1.26%	-27.65%	-0.48%	-8.85%	0.60%	-	-
Horiz. %	58.39%	65.19%	66.02%	91.25%	91.69%	100.60%	100.00%	-
EPS	-3.35	0.99	1.42	3.07	3.05	2.18	2.45	-
YoY %	-438.38%	-30.28%	-53.75%	0.66%	39.91%	-11.02%	-	-
Horiz. %	-136.73%	40.41%	57.96%	125.31%	124.49%	88.98%	100.00%	-
DPS	0.55	0.55	0.55	0.55	1.38	1.38	1.38	-45.81%
YoY %	0.00%	0.00%	0.00%	-60.14%	0.00%	0.00%	-	-
Horiz. %	39.86%	39.86%	39.86%	39.86%	100.00%	100.00%	100.00%	-
NAPS	0.3686	0.3878	0.3955	0.276	0.4074	0.3853	0.3878	-3.32%
YoY %	-4.95%	-1.95%	43.30%	-32.25%	5.74%	-0.64%	-	-
Horiz. %	95.05%	100.00%	101.99%	71.17%	105.05%	99.36%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	1.93	2.08	2.43	2.36	2.19	1.36	1.42	-
P/RPS	2.38	2.29	2.64	1.85	1.72	0.97	1.02	75.83%
YoY %	3.93%	-13.26%	42.70%	7.56%	77.32%	-4.90%	-	-
Horiz. %	233.33%	224.51%	258.82%	181.37%	168.63%	95.10%	100.00%	-
P/EPS	-15.97	58.17	47.35	21.24	19.87	17.26	16.04	-
YoY %	-127.45%	22.85%	122.93%	6.89%	15.12%	7.61%	-	-
Horiz. %	-99.56%	362.66%	295.20%	132.42%	123.88%	107.61%	100.00%	-
EY	-6.26	1.72	2.11	4.71	5.03	5.79	6.23	-
YoY %	-463.95%	-18.48%	-55.20%	-6.36%	-13.13%	-7.06%	-	-
Horiz. %	-100.48%	27.61%	33.87%	75.60%	80.74%	92.94%	100.00%	-
DY	1.04	0.96	0.82	0.85	2.28	3.68	3.52	-55.60%
YoY %	8.33%	17.07%	-3.53%	-62.72%	-38.04%	4.55%	-	-
Horiz. %	29.55%	27.27%	23.30%	24.15%	64.77%	104.55%	100.00%	-
P/NAPS	1.45	1.49	1.70	2.36	1.49	0.98	1.01	27.23%
YoY %	-2.68%	-12.35%	-27.97%	58.39%	52.04%	-2.97%	-	-
Horiz. %	143.56%	147.52%	168.32%	233.66%	147.52%	97.03%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	28/10/02	31/07/02	29/04/02	25/02/02	30/10/01	23/07/01	29/05/01	-
Price	1.87	2.04	2.33	2.09	1.90	1.87	1.31	-
P/RPS	2.30	2.25	2.53	1.64	1.49	1.34	0.94	81.48%
YoY %	2.22%	-11.07%	54.27%	10.07%	11.19%	42.55%	-	-
Horiz. %	244.68%	239.36%	269.15%	174.47%	158.51%	142.55%	100.00%	-
P/EPS	-15.47	57.06	45.40	18.81	17.24	23.73	14.80	-
YoY %	-127.11%	25.68%	141.36%	9.11%	-27.35%	60.34%	-	-
Horiz. %	-104.53%	385.54%	306.76%	127.09%	116.49%	160.34%	100.00%	-
EY	-6.46	1.75	2.20	5.32	5.80	4.21	6.76	-
YoY %	-469.14%	-20.45%	-58.65%	-8.28%	37.77%	-37.72%	-	-
Horiz. %	-95.56%	25.89%	32.54%	78.70%	85.80%	62.28%	100.00%	-
DY	1.07	0.98	0.86	0.96	2.63	2.67	3.82	-57.15%
YoY %	9.18%	13.95%	-10.42%	-63.50%	-1.50%	-30.10%	-	-
Horiz. %	28.01%	25.65%	22.51%	25.13%	68.85%	69.90%	100.00%	-
P/NAPS	1.41	1.46	1.63	2.09	1.29	1.35	0.94	31.00%
YoY %	-3.42%	-10.43%	-22.01%	62.02%	-4.44%	43.62%	-	-
Horiz. %	150.00%	155.32%	173.40%	222.34%	137.23%	143.62%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:45:00

EMA 5

5 Mins

SELL

2024-07-01 10:05:00

EMA 5

5 Mins

BUY

2024-07-01 09:00:00

EMA 5

30 Mins

SELL

2024-07-01 09:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-07-01 09:00:00

MACD/RSI

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

70,358,000

INGENIEU

0.055

+0.005

54,865,100

NOVAMSC

0.23

+0.015

44,400,100

EATECH

0.355

+0.015

40,921,700

SNS

0.78

+0.025

35,618,800

HIAPTEK

0.44

+0.015

32,957,300

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

30,666,100

MYEG

1.00

-0.02

28,904,900

YGL

0.27

+0.025

27,620,300

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

54,500

HUMEIND

3.52

+0.17

1,172,500

HEIM

22.20

+0.16

84,600

CANONE

3.13

+0.13

22,100

YTL

3.57

+0.12

4,126,700

KSENG

6.20

+0.12

320,400

HLBANK

19.32

+0.12

75,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

6,933,600

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

CVIEW

1.42

-0.08

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More