[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 56.52%
YoY- 4.41%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 293,692 324,573 311,302 271,906 233,292 297,619 248,538 11.76%
PBT 9,300 15,606 12,028 12,458 8,560 21,200 16,610 -32.04%
Tax -2,512 -4,167 -3,848 -3,738 -2,568 -5,881 -4,982 -36.62%
NP 6,788 11,439 8,180 8,720 5,992 15,319 11,628 -30.12%
-
NP to SH 5,128 9,738 6,622 7,294 4,660 13,580 9,801 -35.04%
-
Tax Rate 27.01% 26.70% 31.99% 30.00% 30.00% 27.74% 29.99% -
Total Cost 286,904 313,134 303,122 263,186 227,300 282,300 236,910 13.60%
-
Net Worth 184,830 183,018 179,393 187,246 184,830 183,622 177,583 2.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 184,830 183,018 179,393 187,246 184,830 183,622 177,583 2.69%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.31% 3.52% 2.63% 3.21% 2.57% 5.15% 4.68% -
ROE 2.77% 5.32% 3.69% 3.90% 2.52% 7.40% 5.52% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 486.23 537.35 515.38 450.16 386.23 492.73 411.47 11.76%
EPS 8.48 16.12 10.96 12.08 7.72 22.48 16.23 -35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.03 2.97 3.10 3.06 3.04 2.94 2.70%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 486.50 537.65 515.67 450.41 386.45 493.00 411.70 11.76%
EPS 8.49 16.13 10.97 12.08 7.72 22.50 16.24 -35.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0617 3.0317 2.9716 3.1017 3.0617 3.0417 2.9417 2.69%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.10 2.06 2.12 2.11 2.26 2.02 1.82 -
P/RPS 0.43 0.38 0.41 0.47 0.59 0.41 0.44 -1.51%
P/EPS 24.74 12.78 19.34 17.47 29.29 8.98 11.22 69.32%
EY 4.04 7.83 5.17 5.72 3.41 11.13 8.92 -40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.71 0.68 0.74 0.66 0.62 7.38%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 22/11/12 15/08/12 15/05/12 23/02/12 10/11/11 -
Price 2.41 2.09 2.10 2.04 2.30 2.18 1.94 -
P/RPS 0.50 0.39 0.41 0.45 0.60 0.44 0.47 4.20%
P/EPS 28.39 12.96 19.15 16.89 29.81 9.70 11.96 77.85%
EY 3.52 7.71 5.22 5.92 3.35 10.31 8.36 -43.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.71 0.66 0.75 0.72 0.66 12.72%

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