[MESB] YoY Annualized Quarter 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- -18.35%
YoY- 247.07%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Revenue 87,228 70,888 72,421 100,070 113,914 114,658 66,888 3.72%
PBT 18,865 3,874 4,793 5,758 3,295 877 -3,036 -
Tax -824 -912 -1,504 -2,062 -1,533 -676 -1,426 -7.27%
NP 18,041 2,962 3,289 3,696 1,761 201 -4,462 -
-
NP to SH 17,696 1,645 1,845 1,700 489 -64 -4,498 -
-
Tax Rate 4.37% 23.54% 31.38% 35.81% 46.53% 77.08% - -
Total Cost 69,186 67,925 69,132 96,374 112,153 114,457 71,350 -0.42%
-
Net Worth 41,999 53,305 45,713 44,876 44,060 51,839 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Net Worth 41,999 53,305 45,713 44,876 44,060 51,839 0 -
NOSH 41,999 41,972 41,939 41,940 41,962 47,999 42,017 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
NP Margin 20.68% 4.18% 4.54% 3.69% 1.55% 0.18% -6.67% -
ROE 42.13% 3.09% 4.04% 3.79% 1.11% -0.12% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 207.69 168.89 172.68 238.60 271.47 238.87 159.19 3.73%
EPS 41.88 3.92 4.40 4.05 1.17 -0.13 -10.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.09 1.07 1.05 1.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,785
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 60.45 49.13 50.19 69.35 78.95 79.46 46.36 3.72%
EPS 12.26 1.14 1.28 1.18 0.34 -0.04 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.3694 0.3168 0.311 0.3054 0.3593 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 -
Price 0.47 0.34 0.33 0.32 0.30 0.37 0.56 -
P/RPS 0.23 0.20 0.19 0.13 0.00 0.15 0.35 -5.62%
P/EPS 1.12 8.67 7.50 7.89 0.00 -277.50 -5.23 -
EY 89.65 11.53 13.33 12.67 0.00 -0.36 -19.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.27 0.30 0.30 0.30 0.34 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 26/02/13 29/02/12 28/02/11 23/02/10 25/02/09 30/11/06 25/11/05 -
Price 0.43 0.33 0.34 0.40 0.23 0.49 0.52 -
P/RPS 0.21 0.20 0.20 0.17 0.00 0.21 0.33 -6.03%
P/EPS 1.02 8.42 7.73 9.87 0.00 -367.50 -4.86 -
EY 97.98 11.88 12.94 10.13 0.00 -0.27 -20.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.31 0.37 0.23 0.45 0.00 -

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