[MESB] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[MESB] MESB BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 39.45%
YoY- 115.95%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Revenue 89,154 79,208 65,726 69,212 96,722 119,829 111,316 -3.48%
PBT 9,710 22,016 3,178 7,548 6,194 3,984 -542 -
Tax -1,414 500 -918 -1,566 -1,724 -1,804 44 -
NP 8,296 22,516 2,260 5,982 4,470 2,179 -498 -
-
NP to SH 8,296 21,998 996 4,496 2,082 729 -844 -
-
Tax Rate 14.56% -2.27% 28.89% 20.75% 27.83% 45.28% - -
Total Cost 80,858 56,692 63,466 63,230 92,252 117,649 111,814 -5.04%
-
Net Worth 68,995 64,675 52,729 46,640 44,914 43,991 42,222 8.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Net Worth 68,995 64,675 52,729 46,640 44,914 43,991 42,222 8.16%
NOSH 41,314 41,996 41,848 42,018 41,975 41,896 42,222 -0.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
NP Margin 9.31% 28.43% 3.44% 8.64% 4.62% 1.82% -0.45% -
ROE 12.02% 34.01% 1.89% 9.64% 4.64% 1.66% -2.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 215.79 188.60 157.06 164.72 230.42 286.01 263.64 -3.14%
EPS 20.08 51.64 2.38 10.70 4.96 1.74 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.54 1.26 1.11 1.07 1.05 1.00 8.54%
Adjusted Per Share Value based on latest NOSH - 42,040
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 61.79 54.89 45.55 47.97 67.03 83.04 77.15 -3.48%
EPS 5.75 15.25 0.69 3.12 1.44 0.51 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4782 0.4482 0.3654 0.3232 0.3113 0.3049 0.2926 8.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 -
Price 0.69 0.47 0.315 0.52 0.25 0.35 0.48 -
P/RPS 0.32 0.25 0.20 0.32 0.11 0.00 0.18 9.63%
P/EPS 3.44 0.90 13.24 4.86 5.04 0.00 -24.01 -
EY 29.10 111.45 7.56 20.58 19.84 0.00 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.25 0.47 0.23 0.35 0.48 -2.48%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 27/11/13 27/11/12 22/11/11 24/11/10 26/11/09 26/11/08 28/08/07 -
Price 0.815 0.50 0.32 0.27 0.45 0.35 0.45 -
P/RPS 0.38 0.27 0.20 0.16 0.20 0.00 0.17 13.71%
P/EPS 4.06 0.95 13.45 2.52 9.07 0.00 -22.51 -
EY 24.64 104.76 7.44 39.63 11.02 0.00 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.32 0.25 0.24 0.42 0.35 0.45 1.37%

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