[MESB] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 32.93%
YoY- 143.65%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Revenue 83,536 68,013 71,309 99,193 104,422 114,247 94,965 -1.75%
PBT 15,316 2,989 4,093 4,745 3,021 4,452 738 51.87%
Tax -1,779 -1,402 -2,307 -2,026 -1,406 -1,257 -4,934 -13.11%
NP 13,537 1,587 1,786 2,719 1,615 3,195 -4,196 -
-
NP to SH 13,377 7,676 960 1,094 449 2,882 -4,223 -
-
Tax Rate 11.62% 46.91% 56.36% 42.70% 46.54% 28.23% 668.56% -
Total Cost 69,999 66,426 69,523 96,474 102,807 111,052 99,161 -4.68%
-
Net Worth 42,014 53,412 45,716 44,710 43,166 43,111 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Net Worth 42,014 53,412 45,716 44,710 43,166 43,111 0 -
NOSH 42,014 42,057 41,941 41,785 41,111 43,111 41,363 0.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
NP Margin 16.20% 2.33% 2.50% 2.74% 1.55% 2.80% -4.42% -
ROE 31.84% 14.37% 2.10% 2.45% 1.04% 6.69% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 198.83 161.72 170.02 237.38 254.00 265.01 229.59 -1.96%
EPS 31.84 18.25 2.29 2.62 1.09 6.69 -10.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.09 1.07 1.05 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,785
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 57.89 47.13 49.42 68.74 72.37 79.18 65.81 -1.75%
EPS 9.27 5.32 0.67 0.76 0.31 2.00 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2912 0.3702 0.3168 0.3099 0.2992 0.2988 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 -
Price 0.47 0.34 0.33 0.32 0.30 0.37 0.56 -
P/RPS 0.24 0.21 0.19 0.13 0.12 0.14 0.24 0.00%
P/EPS 1.48 1.86 14.42 12.22 27.47 5.53 -5.49 -
EY 67.74 53.68 6.94 8.18 3.64 18.07 -18.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.27 0.30 0.30 0.29 0.37 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 26/02/13 29/02/12 28/02/11 23/02/10 25/02/09 30/11/06 25/11/05 -
Price 0.43 0.33 0.34 0.40 0.23 0.49 0.52 -
P/RPS 0.22 0.20 0.20 0.17 0.09 0.18 0.23 -0.61%
P/EPS 1.35 1.81 14.85 15.28 21.06 7.33 -5.09 -
EY 74.04 55.31 6.73 6.55 4.75 13.64 -19.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.31 0.37 0.22 0.49 0.00 -

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