[MESB] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[MESB] MESB BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -22.21%
YoY- -23.54%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 71,309 78,291 86,747 92,046 99,193 97,037 100,808 -20.55%
PBT 4,093 5,494 5,198 4,817 4,745 3,888 3,716 6.63%
Tax -2,307 -2,647 -2,684 -2,726 -2,026 -1,544 -1,773 19.12%
NP 1,786 2,847 2,514 2,091 2,719 2,344 1,943 -5.44%
-
NP to SH 960 2,058 1,297 851 1,094 823 838 9.45%
-
Tax Rate 56.36% 48.18% 51.64% 56.59% 42.70% 39.71% 47.71% -
Total Cost 69,523 75,444 84,233 89,955 96,474 94,693 98,865 -20.87%
-
Net Worth 45,716 46,665 45,337 44,499 44,710 44,979 43,953 2.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,716 46,665 45,337 44,499 44,710 44,979 43,953 2.64%
NOSH 41,941 42,040 41,979 41,980 41,785 42,037 41,860 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.50% 3.64% 2.90% 2.27% 2.74% 2.42% 1.93% -
ROE 2.10% 4.41% 2.86% 1.91% 2.45% 1.83% 1.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 170.02 186.23 206.64 219.26 237.38 230.84 240.82 -20.66%
EPS 2.29 4.90 3.09 2.03 2.62 1.96 2.00 9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.11 1.08 1.06 1.07 1.07 1.05 2.51%
Adjusted Per Share Value based on latest NOSH - 41,980
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.42 54.26 60.12 63.79 68.74 67.25 69.86 -20.55%
EPS 0.67 1.43 0.90 0.59 0.76 0.57 0.58 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.3234 0.3142 0.3084 0.3099 0.3117 0.3046 2.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.33 0.52 0.36 0.26 0.32 0.25 0.23 -
P/RPS 0.19 0.28 0.17 0.12 0.13 0.11 0.10 53.22%
P/EPS 14.42 10.62 11.65 12.83 12.22 12.77 11.49 16.30%
EY 6.94 9.41 8.58 7.80 8.18 7.83 8.70 -13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.47 0.33 0.25 0.30 0.23 0.22 22.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 26/05/10 23/02/10 26/11/09 28/08/09 -
Price 0.34 0.27 0.32 0.23 0.40 0.45 0.23 -
P/RPS 0.20 0.14 0.15 0.10 0.17 0.19 0.10 58.53%
P/EPS 14.85 5.52 10.36 11.35 15.28 22.99 11.49 18.59%
EY 6.73 18.13 9.66 8.81 6.55 4.35 8.70 -15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.30 0.22 0.37 0.42 0.22 25.60%

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