[MESB] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 503.01%
YoY- 208.83%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 32,412 22,511 24,889 25,817 20,303 19,710 26,692 3.28%
PBT 479 1,202 1,406 3,141 1,317 -179 1,222 -14.44%
Tax -192 -935 -520 -868 -225 -345 -685 -19.09%
NP 287 267 886 2,273 1,092 -524 537 -9.91%
-
NP to SH 287 397 886 2,273 736 -864 234 3.45%
-
Tax Rate 40.08% 77.79% 36.98% 27.63% 17.08% - 56.06% -
Total Cost 32,125 22,244 24,003 23,544 19,211 20,234 26,155 3.48%
-
Net Worth 83,145 41,789 71,047 42,014 53,412 45,716 44,710 10.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,145 41,789 71,047 42,014 53,412 45,716 44,710 10.88%
NOSH 42,205 41,789 41,792 42,014 42,057 41,941 41,785 0.16%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.89% 1.19% 3.56% 8.80% 5.38% -2.66% 2.01% -
ROE 0.35% 0.95% 1.25% 5.41% 1.38% -1.89% 0.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.79 53.87 59.55 61.45 48.27 46.99 63.88 3.11%
EPS 0.68 1.23 2.12 5.59 1.75 -2.06 0.56 3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.00 1.70 1.00 1.27 1.09 1.07 10.70%
Adjusted Per Share Value based on latest NOSH - 42,014
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.46 15.60 17.25 17.89 14.07 13.66 18.50 3.28%
EPS 0.20 0.28 0.61 1.58 0.51 -0.60 0.16 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5762 0.2896 0.4924 0.2912 0.3702 0.3168 0.3099 10.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.84 0.92 0.80 0.47 0.34 0.33 0.32 -
P/RPS 1.09 1.71 1.34 0.76 0.70 0.70 0.50 13.86%
P/EPS 123.53 96.84 37.74 8.69 19.43 -16.02 57.14 13.70%
EY 0.81 1.03 2.65 11.51 5.15 -6.24 1.75 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.92 0.47 0.47 0.27 0.30 0.30 6.18%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 26/02/13 29/02/12 28/02/11 23/02/10 -
Price 0.76 0.82 0.91 0.43 0.33 0.34 0.40 -
P/RPS 0.99 1.52 1.53 0.70 0.68 0.72 0.63 7.82%
P/EPS 111.76 86.32 42.92 7.95 18.86 -16.50 71.43 7.74%
EY 0.89 1.16 2.33 12.58 5.30 -6.06 1.40 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.82 0.54 0.43 0.26 0.31 0.37 0.88%

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