[MESB] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[MESB] MESB BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 324.1%
YoY- 819.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Revenue 91,250 88,012 71,281 62,128 92,046 128,562 141,236 -5.84%
PBT 16,116 13,709 4,074 1,977 4,817 3,447 1,086 45.05%
Tax -920 -838 -1,845 -1,846 -2,726 -1,885 -626 5.45%
NP 15,196 12,871 2,229 131 2,091 1,562 460 61.97%
-
NP to SH 15,196 12,612 1,340 7,826 851 268 210 80.47%
-
Tax Rate 5.71% 6.11% 45.29% 93.37% 56.59% 54.69% 57.64% -
Total Cost 76,054 75,141 69,052 61,997 89,955 127,000 140,776 -8.13%
-
Net Worth 81,078 66,141 24,643 52,091 44,436 43,968 44,553 8.60%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Net Worth 81,078 66,141 24,643 52,091 44,436 43,968 44,553 8.60%
NOSH 41,793 41,861 19,252 42,009 41,921 41,875 40,874 0.30%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
NP Margin 16.65% 14.62% 3.13% 0.21% 2.27% 1.21% 0.33% -
ROE 18.74% 19.07% 5.44% 15.02% 1.92% 0.61% 0.47% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
RPS 218.34 210.24 370.24 147.89 219.57 307.01 345.53 -6.13%
EPS 36.36 30.14 6.96 0.31 2.03 0.64 0.50 80.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.58 1.28 1.24 1.06 1.05 1.09 8.27%
Adjusted Per Share Value based on latest NOSH - 41,997
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
RPS 63.24 60.99 49.40 43.06 63.79 89.10 97.88 -5.84%
EPS 10.53 8.74 0.93 5.42 0.59 0.19 0.15 79.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.4584 0.1708 0.361 0.308 0.3047 0.3088 8.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 -
Price 0.83 0.48 0.35 0.33 0.26 0.23 0.51 -
P/RPS 0.38 0.23 0.09 0.22 0.12 0.07 0.15 13.67%
P/EPS 2.28 1.59 5.03 1.77 12.81 35.94 99.27 -40.56%
EY 43.81 62.77 19.89 56.45 7.81 2.78 1.01 68.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.30 0.27 0.27 0.25 0.22 0.47 -1.21%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 CAGR
Date 28/05/14 29/05/13 31/05/12 30/05/11 26/05/10 29/05/09 14/02/07 -
Price 0.80 0.59 0.34 0.35 0.23 0.24 0.65 -
P/RPS 0.37 0.28 0.09 0.24 0.10 0.08 0.19 9.62%
P/EPS 2.20 1.96 4.89 1.88 11.33 37.50 126.52 -42.80%
EY 45.45 51.06 20.47 53.23 8.83 2.67 0.79 74.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.27 0.28 0.22 0.23 0.60 -5.11%

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