[MESB] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 32.93%
YoY- 143.65%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 78,291 86,747 92,046 99,193 97,037 100,808 105,540 -18.03%
PBT 5,494 5,198 4,817 4,745 3,888 3,716 3,798 27.87%
Tax -2,647 -2,684 -2,726 -2,026 -1,544 -1,773 -1,636 37.78%
NP 2,847 2,514 2,091 2,719 2,344 1,943 2,162 20.11%
-
NP to SH 2,058 1,297 851 1,094 823 838 1,113 50.59%
-
Tax Rate 48.18% 51.64% 56.59% 42.70% 39.71% 47.71% 43.08% -
Total Cost 75,444 84,233 89,955 96,474 94,693 98,865 103,378 -18.92%
-
Net Worth 46,665 45,337 44,499 44,710 44,979 43,953 44,197 3.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,665 45,337 44,499 44,710 44,979 43,953 44,197 3.68%
NOSH 42,040 41,979 41,980 41,785 42,037 41,860 42,093 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.64% 2.90% 2.27% 2.74% 2.42% 1.93% 2.05% -
ROE 4.41% 2.86% 1.91% 2.45% 1.83% 1.91% 2.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 186.23 206.64 219.26 237.38 230.84 240.82 250.73 -17.96%
EPS 4.90 3.09 2.03 2.62 1.96 2.00 2.64 50.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.06 1.07 1.07 1.05 1.05 3.77%
Adjusted Per Share Value based on latest NOSH - 41,785
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.26 60.12 63.79 68.74 67.25 69.86 73.14 -18.03%
EPS 1.43 0.90 0.59 0.76 0.57 0.58 0.77 51.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3234 0.3142 0.3084 0.3099 0.3117 0.3046 0.3063 3.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.36 0.26 0.32 0.25 0.23 0.23 -
P/RPS 0.28 0.17 0.12 0.13 0.11 0.10 0.09 112.96%
P/EPS 10.62 11.65 12.83 12.22 12.77 11.49 8.70 14.20%
EY 9.41 8.58 7.80 8.18 7.83 8.70 11.50 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.25 0.30 0.23 0.22 0.22 65.79%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 23/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.27 0.32 0.23 0.40 0.45 0.23 0.24 -
P/RPS 0.14 0.15 0.10 0.17 0.19 0.10 0.10 25.12%
P/EPS 5.52 10.36 11.35 15.28 22.99 11.49 9.08 -28.21%
EY 18.13 9.66 8.81 6.55 4.35 8.70 11.02 39.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.22 0.37 0.42 0.22 0.23 2.87%

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