[MESB] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -24.08%
YoY- -67.3%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 86,773 88,463 91,250 92,057 92,985 91,297 88,012 -0.93%
PBT 12,140 14,181 16,116 5,821 7,556 3,877 13,709 -7.77%
Tax -261 -564 -851 -1,378 -1,726 -2,041 -838 -54.01%
NP 11,879 13,617 15,265 4,443 5,830 1,836 12,871 -5.20%
-
NP to SH 11,902 13,625 15,196 4,374 5,761 1,883 12,612 -3.78%
-
Tax Rate 2.15% 3.98% 5.28% 23.67% 22.84% 52.64% 6.11% -
Total Cost 74,894 74,846 75,985 87,614 87,155 89,461 75,141 -0.21%
-
Net Worth 82,258 80,813 81,055 71,047 70,144 62,065 146,650 -31.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 82,258 80,813 81,055 71,047 70,144 62,065 146,650 -31.96%
NOSH 41,968 42,090 41,997 41,792 42,002 38,790 92,816 -41.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.69% 15.39% 16.73% 4.83% 6.27% 2.01% 14.62% -
ROE 14.47% 16.86% 18.75% 6.16% 8.21% 3.03% 8.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 206.76 210.17 217.28 220.27 221.38 235.36 94.82 68.07%
EPS 28.36 32.37 36.18 10.47 13.72 4.85 13.59 63.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.92 1.93 1.70 1.67 1.60 1.58 15.43%
Adjusted Per Share Value based on latest NOSH - 41,792
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.14 61.31 63.24 63.80 64.44 63.27 60.99 -0.93%
EPS 8.25 9.44 10.53 3.03 3.99 1.30 8.74 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5701 0.5601 0.5617 0.4924 0.4861 0.4301 1.0163 -31.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.06 1.26 0.83 0.80 0.69 0.62 0.48 -
P/RPS 0.51 0.60 0.38 0.36 0.31 0.26 0.51 0.00%
P/EPS 3.74 3.89 2.29 7.64 5.03 12.77 3.53 3.92%
EY 26.75 25.69 43.59 13.08 19.88 7.83 28.31 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.43 0.47 0.41 0.39 0.30 47.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 29/05/13 -
Price 0.85 1.08 0.80 0.91 0.815 0.80 0.59 -
P/RPS 0.41 0.51 0.37 0.41 0.37 0.34 0.62 -24.07%
P/EPS 3.00 3.34 2.21 8.69 5.94 16.48 4.34 -21.80%
EY 33.36 29.97 45.23 11.50 16.83 6.07 23.03 27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.41 0.54 0.49 0.50 0.37 10.52%

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