[MESB] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 44.58%
YoY- 185.6%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Revenue 79,208 65,726 69,212 96,722 119,829 111,316 72,516 1.42%
PBT 22,016 3,178 7,548 6,194 3,984 -542 118 130.62%
Tax 500 -918 -1,566 -1,724 -1,804 44 -736 -
NP 22,516 2,260 5,982 4,470 2,179 -498 -618 -
-
NP to SH 21,998 996 4,496 2,082 729 -844 -872 -
-
Tax Rate -2.27% 28.89% 20.75% 27.83% 45.28% - 623.73% -
Total Cost 56,692 63,466 63,230 92,252 117,649 111,814 73,134 -3.98%
-
Net Worth 64,675 52,729 46,640 44,914 43,991 42,222 46,652 5.35%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Net Worth 64,675 52,729 46,640 44,914 43,991 42,222 46,652 5.35%
NOSH 41,996 41,848 42,018 41,975 41,896 42,222 43,600 -0.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
NP Margin 28.43% 3.44% 8.64% 4.62% 1.82% -0.45% -0.85% -
ROE 34.01% 1.89% 9.64% 4.64% 1.66% -2.00% -1.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 188.60 157.06 164.72 230.42 286.01 263.64 166.32 2.02%
EPS 51.64 2.38 10.70 4.96 1.74 -2.00 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.26 1.11 1.07 1.05 1.00 1.07 5.99%
Adjusted Per Share Value based on latest NOSH - 42,037
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 54.89 45.55 47.97 67.03 83.04 77.15 50.26 1.41%
EPS 15.25 0.69 3.12 1.44 0.51 -0.58 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4482 0.3654 0.3232 0.3113 0.3049 0.2926 0.3233 5.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 -
Price 0.47 0.315 0.52 0.25 0.35 0.48 0.37 -
P/RPS 0.25 0.20 0.32 0.11 0.00 0.18 0.22 2.06%
P/EPS 0.90 13.24 4.86 5.04 0.00 -24.01 -18.50 -
EY 111.45 7.56 20.58 19.84 0.00 -4.16 -5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.47 0.23 0.35 0.48 0.35 -1.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 27/11/12 22/11/11 24/11/10 26/11/09 26/11/08 28/08/07 08/09/06 -
Price 0.50 0.32 0.27 0.45 0.35 0.45 0.32 -
P/RPS 0.27 0.20 0.16 0.20 0.00 0.17 0.19 5.77%
P/EPS 0.95 13.45 2.52 9.07 0.00 -22.51 -16.00 -
EY 104.76 7.44 39.63 11.02 0.00 -4.44 -6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.24 0.42 0.35 0.45 0.30 1.03%

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