[MESB] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[MESB] MESB BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -53.35%
YoY- -12.25%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Revenue 92,057 83,536 68,013 71,309 99,193 104,422 114,247 -2.93%
PBT 5,821 15,316 2,989 4,093 4,745 3,021 4,452 3.76%
Tax -1,378 -1,779 -1,402 -2,307 -2,026 -1,406 -1,257 1.27%
NP 4,443 13,537 1,587 1,786 2,719 1,615 3,195 4.64%
-
NP to SH 4,374 13,377 7,676 960 1,094 449 2,882 5.91%
-
Tax Rate 23.67% 11.62% 46.91% 56.36% 42.70% 46.54% 28.23% -
Total Cost 87,614 69,999 66,426 69,523 96,474 102,807 111,052 -3.21%
-
Net Worth 71,047 42,014 53,412 45,716 44,710 43,166 43,111 7.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Net Worth 71,047 42,014 53,412 45,716 44,710 43,166 43,111 7.12%
NOSH 41,792 42,014 42,057 41,941 41,785 41,111 43,111 -0.42%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
NP Margin 4.83% 16.20% 2.33% 2.50% 2.74% 1.55% 2.80% -
ROE 6.16% 31.84% 14.37% 2.10% 2.45% 1.04% 6.69% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
RPS 220.27 198.83 161.72 170.02 237.38 254.00 265.01 -2.51%
EPS 10.47 31.84 18.25 2.29 2.62 1.09 6.69 6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.00 1.27 1.09 1.07 1.05 1.00 7.58%
Adjusted Per Share Value based on latest NOSH - 41,941
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
RPS 63.80 57.89 47.13 49.42 68.74 72.37 79.18 -2.93%
EPS 3.03 9.27 5.32 0.67 0.76 0.31 2.00 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4924 0.2912 0.3702 0.3168 0.3099 0.2992 0.2988 7.12%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 -
Price 0.80 0.47 0.34 0.33 0.32 0.30 0.37 -
P/RPS 0.36 0.24 0.21 0.19 0.13 0.12 0.14 13.89%
P/EPS 7.64 1.48 1.86 14.42 12.22 27.47 5.53 4.55%
EY 13.08 67.74 53.68 6.94 8.18 3.64 18.07 -4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.27 0.30 0.30 0.29 0.37 3.35%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Date 25/02/14 26/02/13 29/02/12 28/02/11 23/02/10 25/02/09 30/11/06 -
Price 0.91 0.43 0.33 0.34 0.40 0.23 0.49 -
P/RPS 0.41 0.22 0.20 0.20 0.17 0.09 0.18 12.01%
P/EPS 8.69 1.35 1.81 14.85 15.28 21.06 7.33 2.37%
EY 11.50 74.04 55.31 6.73 6.55 4.75 13.64 -2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.26 0.31 0.37 0.22 0.49 1.34%

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