[MESB] YoY Cumulative 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- 189.17%
YoY- 114.2%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Revenue 39,604 32,863 34,606 48,361 79,886 55,658 36,258 1.42%
PBT 11,008 1,589 3,774 3,097 2,656 -271 59 130.62%
Tax 250 -459 -783 -862 -1,203 22 -368 -
NP 11,258 1,130 2,991 2,235 1,453 -249 -309 -
-
NP to SH 10,999 498 2,248 1,041 486 -422 -436 -
-
Tax Rate -2.27% 28.89% 20.75% 27.83% 45.29% - 623.73% -
Total Cost 28,346 31,733 31,615 46,126 78,433 55,907 36,567 -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 17.01% 0.94% 4.82% 2.32% 1.10% -1.00% -0.93% -
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 94.30 78.53 82.36 115.21 190.67 131.82 83.16 2.02%
EPS 25.82 1.19 5.35 2.48 1.16 -1.00 -1.00 -
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 27.45 22.77 23.98 33.52 55.36 38.57 25.13 1.42%
EPS 7.62 0.35 1.56 0.72 0.34 -0.29 -0.30 -
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 0.50 0.40 0.63 0.22 0.00 0.36 0.44 2.06%
P/EPS 1.79 26.47 9.72 10.08 0.00 -48.03 -37.00 -
EY 55.72 3.78 10.29 9.92 0.00 -2.08 -2.70 -
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 0.53 0.41 0.33 0.39 0.00 0.34 0.38 5.46%
P/EPS 1.91 26.89 5.05 18.15 0.00 -45.02 -32.00 -
EY 52.38 3.72 19.81 5.51 0.00 -2.22 -3.13 -
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