[MSNIAGA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 43.41%
YoY- 123.89%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 209,006 177,048 227,851 209,245 207,672 198,636 204,907 1.33%
PBT 7,130 4,460 4,926 6,420 4,872 2,044 -15,508 -
Tax -464 -380 -845 -602 -560 -600 -2,848 -70.20%
NP 6,666 4,080 4,081 5,817 4,312 1,444 -18,356 -
-
NP to SH 5,980 3,504 3,246 4,933 3,440 496 -19,529 -
-
Tax Rate 6.51% 8.52% 17.15% 9.38% 11.49% 29.35% - -
Total Cost 202,340 172,968 223,770 203,428 203,360 197,192 223,263 -6.35%
-
Net Worth 117,149 115,035 114,159 114,938 112,951 111,363 111,139 3.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 117,149 115,035 114,159 114,938 112,951 111,363 111,139 3.57%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.19% 2.30% 1.79% 2.78% 2.08% 0.73% -8.96% -
ROE 5.10% 3.05% 2.84% 4.29% 3.05% 0.45% -17.57% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 346.02 293.12 377.22 346.42 343.82 328.86 339.24 1.32%
EPS 9.90 5.80 5.37 8.17 5.70 0.84 -32.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9395 1.9045 1.89 1.9029 1.87 1.8437 1.84 3.57%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 346.02 293.12 377.22 346.42 343.82 328.86 339.24 1.32%
EPS 9.90 5.80 5.37 8.17 5.70 0.84 -32.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9395 1.9045 1.89 1.9029 1.87 1.8437 1.84 3.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.25 1.05 1.05 1.20 0.90 0.91 1.07 -
P/RPS 0.36 0.36 0.28 0.35 0.26 0.28 0.32 8.17%
P/EPS 12.63 18.10 19.54 14.69 15.80 110.82 -3.31 -
EY 7.92 5.52 5.12 6.81 6.33 0.90 -30.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.56 0.63 0.48 0.49 0.58 6.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 31/05/17 28/02/17 01/11/16 03/08/16 03/05/16 29/02/16 -
Price 1.39 1.11 1.15 1.10 0.85 0.95 0.97 -
P/RPS 0.40 0.38 0.30 0.32 0.25 0.29 0.29 23.93%
P/EPS 14.04 19.13 21.40 13.47 14.92 115.69 -3.00 -
EY 7.12 5.23 4.67 7.42 6.70 0.86 -33.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 0.61 0.58 0.45 0.52 0.53 22.68%

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