[MESB] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -17.01%
YoY- 171.96%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 97,037 100,808 105,540 104,422 120,894 120,152 120,861 -13.60%
PBT 3,888 3,716 3,798 3,021 3,330 1,549 732 204.11%
Tax -1,544 -1,773 -1,636 -1,406 -1,880 -1,341 -1,398 6.83%
NP 2,344 1,943 2,162 1,615 1,450 208 -666 -
-
NP to SH 823 838 1,113 449 541 -176 -804 -
-
Tax Rate 39.71% 47.71% 43.08% 46.54% 56.46% 86.57% 190.98% -
Total Cost 94,693 98,865 103,378 102,807 119,444 119,944 121,527 -15.31%
-
Net Worth 44,979 43,953 44,197 43,166 44,024 43,314 42,880 3.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 44,979 43,953 44,197 43,166 44,024 43,314 42,880 3.23%
NOSH 42,037 41,860 42,093 41,111 41,927 42,052 42,039 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.42% 1.93% 2.05% 1.55% 1.20% 0.17% -0.55% -
ROE 1.83% 1.91% 2.52% 1.04% 1.23% -0.41% -1.87% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 230.84 240.82 250.73 254.00 288.34 285.72 287.49 -13.59%
EPS 1.96 2.00 2.64 1.09 1.29 -0.42 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.05 1.05 1.05 1.03 1.02 3.23%
Adjusted Per Share Value based on latest NOSH - 41,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.25 69.86 73.14 72.37 83.78 83.27 83.76 -13.60%
EPS 0.57 0.58 0.77 0.31 0.37 -0.12 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.3046 0.3063 0.2992 0.3051 0.3002 0.2972 3.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.23 0.23 0.30 0.35 0.43 0.42 -
P/RPS 0.11 0.10 0.09 0.12 0.12 0.15 0.15 -18.66%
P/EPS 12.77 11.49 8.70 27.47 27.13 -102.74 -21.96 -
EY 7.83 8.70 11.50 3.64 3.69 -0.97 -4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.22 0.29 0.33 0.42 0.41 -31.95%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 28/05/08 -
Price 0.45 0.23 0.24 0.23 0.35 0.34 0.45 -
P/RPS 0.19 0.10 0.10 0.09 0.12 0.12 0.16 12.12%
P/EPS 22.99 11.49 9.08 21.06 27.13 -81.24 -23.53 -
EY 4.35 8.70 11.02 4.75 3.69 -1.23 -4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.23 0.22 0.33 0.33 0.44 -3.05%

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