[MESB] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 205.95%
YoY- -51.34%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 133,791 86,296 86,773 92,985 78,022 67,420 78,291 9.33%
PBT 2,241 1,496 12,140 7,556 13,492 1,493 5,494 -13.87%
Tax -1,126 -1,720 -261 -1,726 -1,136 -1,522 -2,647 -13.26%
NP 1,115 -224 11,879 5,830 12,356 -29 2,847 -14.45%
-
NP to SH 1,233 126 11,902 5,761 11,840 6,076 2,058 -8.17%
-
Tax Rate 50.25% 114.97% 2.15% 22.84% 8.42% 101.94% 48.18% -
Total Cost 132,676 86,520 74,894 87,155 65,666 67,449 75,444 9.85%
-
Net Worth 83,702 81,768 82,258 70,144 64,337 53,549 46,665 10.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 83,702 81,768 82,258 70,144 64,337 53,549 46,665 10.21%
NOSH 42,061 41,718 41,968 42,002 41,777 42,500 42,040 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.83% -0.26% 13.69% 6.27% 15.84% -0.04% 3.64% -
ROE 1.47% 0.15% 14.47% 8.21% 18.40% 11.35% 4.41% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 318.08 206.85 206.76 221.38 186.75 158.64 186.23 9.32%
EPS 2.93 0.30 28.36 13.72 28.34 14.30 4.90 -8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.96 1.96 1.67 1.54 1.26 1.11 10.20%
Adjusted Per Share Value based on latest NOSH - 42,002
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 92.72 59.81 60.14 64.44 54.07 46.72 54.26 9.33%
EPS 0.85 0.09 8.25 3.99 8.21 4.21 1.43 -8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5801 0.5667 0.5701 0.4861 0.4459 0.3711 0.3234 10.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.64 0.81 1.06 0.69 0.47 0.315 0.52 -
P/RPS 0.20 0.39 0.51 0.31 0.25 0.20 0.28 -5.44%
P/EPS 21.83 268.19 3.74 5.03 1.66 2.20 10.62 12.74%
EY 4.58 0.37 26.75 19.88 60.30 45.39 9.41 -11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.54 0.41 0.31 0.25 0.47 -6.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 26/11/14 27/11/13 27/11/12 22/11/11 24/11/10 -
Price 0.68 0.82 0.85 0.815 0.50 0.32 0.27 -
P/RPS 0.21 0.40 0.41 0.37 0.27 0.20 0.14 6.98%
P/EPS 23.20 271.50 3.00 5.94 1.76 2.24 5.52 27.00%
EY 4.31 0.37 33.36 16.83 56.68 44.68 18.13 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.43 0.49 0.32 0.25 0.24 5.97%

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