[MESB] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -24.71%
YoY- 576.14%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Revenue 74,343 68,786 86,747 100,808 120,152 136,979 83,656 -1.86%
PBT 14,981 2,562 5,198 3,716 1,549 864 3,127 28.46%
Tax -1,541 -1,109 -2,684 -1,773 -1,341 -283 -1,755 -2.05%
NP 13,440 1,453 2,514 1,943 208 581 1,372 44.02%
-
NP to SH 12,506 7,416 1,297 838 -176 246 1,162 46.21%
-
Tax Rate 10.29% 43.29% 51.64% 47.71% 86.57% 32.75% 56.12% -
Total Cost 60,903 67,333 84,233 98,865 119,944 136,398 82,284 -4.69%
-
Net Worth 67,786 42,127 45,337 43,953 43,314 34,499 52,733 4.09%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Net Worth 67,786 42,127 45,337 43,953 43,314 34,499 52,733 4.09%
NOSH 43,732 42,127 41,979 41,860 42,052 34,499 46,666 -1.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
NP Margin 18.08% 2.11% 2.90% 1.93% 0.17% 0.42% 1.64% -
ROE 18.45% 17.60% 2.86% 1.91% -0.41% 0.71% 2.20% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 169.99 163.28 206.64 240.82 285.72 397.04 179.26 -0.84%
EPS 28.60 17.60 3.09 2.00 -0.42 0.71 2.49 47.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.00 1.08 1.05 1.03 1.00 1.13 5.18%
Adjusted Per Share Value based on latest NOSH - 41,860
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 51.52 47.67 60.12 69.86 83.27 94.93 57.98 -1.87%
EPS 8.67 5.14 0.90 0.58 -0.12 0.17 0.81 46.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.292 0.3142 0.3046 0.3002 0.2391 0.3655 4.09%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/03/07 31/03/06 -
Price 0.31 0.38 0.36 0.23 0.43 0.58 0.40 -
P/RPS 0.18 0.23 0.17 0.10 0.15 0.15 0.22 -3.15%
P/EPS 1.08 2.16 11.65 11.49 -102.74 81.34 16.06 -35.05%
EY 92.25 46.33 8.58 8.70 -0.97 1.23 6.23 53.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.33 0.22 0.42 0.58 0.35 -8.55%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 27/08/12 23/08/11 25/08/10 28/08/09 28/08/08 25/05/07 16/06/06 -
Price 0.38 0.33 0.32 0.23 0.34 0.52 0.37 -
P/RPS 0.22 0.20 0.15 0.10 0.12 0.13 0.21 0.74%
P/EPS 1.33 1.87 10.36 11.49 -81.24 72.93 14.86 -32.01%
EY 75.25 53.34 9.66 8.70 -1.23 1.37 6.73 47.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.30 0.22 0.33 0.52 0.33 -4.34%

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