[MESB] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[MESB] MESB BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 58.67%
YoY- 150.06%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Revenue 92,985 78,022 67,420 78,291 97,037 120,894 148,159 -7.17%
PBT 7,556 13,492 1,493 5,494 3,888 3,330 756 44.46%
Tax -1,726 -1,136 -1,522 -2,647 -1,544 -1,880 -236 37.43%
NP 5,830 12,356 -29 2,847 2,344 1,450 520 47.14%
-
NP to SH 5,761 11,840 6,076 2,058 823 541 231 67.19%
-
Tax Rate 22.84% 8.42% 101.94% 48.18% 39.71% 56.46% 31.22% -
Total Cost 87,155 65,666 67,449 75,444 94,693 119,444 147,639 -8.07%
-
Net Worth 70,144 64,337 53,549 46,665 44,979 44,024 35,000 11.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Net Worth 70,144 64,337 53,549 46,665 44,979 44,024 35,000 11.75%
NOSH 42,002 41,777 42,500 42,040 42,037 41,927 35,000 2.95%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
NP Margin 6.27% 15.84% -0.04% 3.64% 2.42% 1.20% 0.35% -
ROE 8.21% 18.40% 11.35% 4.41% 1.83% 1.23% 0.66% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 221.38 186.75 158.64 186.23 230.84 288.34 423.31 -9.84%
EPS 13.72 28.34 14.30 4.90 1.96 1.29 0.66 62.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.54 1.26 1.11 1.07 1.05 1.00 8.54%
Adjusted Per Share Value based on latest NOSH - 42,040
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 64.44 54.07 46.72 54.26 67.25 83.78 102.68 -7.17%
EPS 3.99 8.21 4.21 1.43 0.57 0.37 0.16 67.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4861 0.4459 0.3711 0.3234 0.3117 0.3051 0.2426 11.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 -
Price 0.69 0.47 0.315 0.52 0.25 0.35 0.48 -
P/RPS 0.31 0.25 0.20 0.28 0.11 0.12 0.11 18.00%
P/EPS 5.03 1.66 2.20 10.62 12.77 27.13 72.73 -34.74%
EY 19.88 60.30 45.39 9.41 7.83 3.69 1.38 53.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.25 0.47 0.23 0.33 0.48 -2.48%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 27/11/13 27/11/12 22/11/11 24/11/10 26/11/09 26/11/08 28/08/07 -
Price 0.815 0.50 0.32 0.27 0.45 0.35 0.45 -
P/RPS 0.37 0.27 0.20 0.14 0.19 0.12 0.11 21.39%
P/EPS 5.94 1.76 2.24 5.52 22.99 27.13 68.18 -32.29%
EY 16.83 56.68 44.68 18.13 4.35 3.69 1.47 47.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.32 0.25 0.24 0.42 0.33 0.45 1.37%

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