[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.26%
YoY- 61.84%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 248,538 233,184 212,644 321,856 284,417 278,686 272,752 -6.00%
PBT 16,610 12,630 11,888 18,101 13,745 12,694 9,388 46.23%
Tax -4,982 -3,790 -3,568 -5,269 -4,122 -3,808 -2,816 46.22%
NP 11,628 8,840 8,320 12,832 9,622 8,886 6,572 46.23%
-
NP to SH 9,801 6,986 6,332 11,201 8,101 7,472 4,976 57.06%
-
Tax Rate 29.99% 30.01% 30.01% 29.11% 29.99% 30.00% 30.00% -
Total Cost 236,910 224,344 204,324 309,024 274,794 269,800 266,180 -7.46%
-
Net Worth 177,583 183,110 180,655 179,433 173,945 180,462 177,541 0.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 177,583 183,110 180,655 179,433 173,945 180,462 177,541 0.01%
NOSH 60,402 60,432 60,419 60,415 60,397 60,355 60,388 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.68% 3.79% 3.91% 3.99% 3.38% 3.19% 2.41% -
ROE 5.52% 3.82% 3.51% 6.24% 4.66% 4.14% 2.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 411.47 385.86 351.94 532.74 470.91 461.74 451.66 -6.01%
EPS 16.23 11.56 10.48 18.54 13.41 12.38 8.24 57.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 3.03 2.99 2.97 2.88 2.99 2.94 0.00%
Adjusted Per Share Value based on latest NOSH - 60,436
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 411.70 386.27 352.24 533.15 471.13 461.64 451.81 -6.00%
EPS 16.24 11.57 10.49 18.55 13.42 12.38 8.24 57.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9417 3.0332 2.9925 2.9723 2.8814 2.9893 2.941 0.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.82 1.97 2.02 1.95 1.85 1.86 1.92 -
P/RPS 0.44 0.51 0.57 0.37 0.39 0.40 0.43 1.54%
P/EPS 11.22 17.04 19.27 10.52 13.79 15.02 23.30 -38.53%
EY 8.92 5.87 5.19 9.51 7.25 6.66 4.29 62.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.68 0.66 0.64 0.62 0.65 -3.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 11/08/11 30/05/11 23/02/11 23/11/10 10/08/10 25/05/10 -
Price 1.94 1.90 2.27 1.96 1.86 1.85 1.96 -
P/RPS 0.47 0.49 0.64 0.37 0.39 0.40 0.43 6.10%
P/EPS 11.96 16.44 21.66 10.57 13.87 14.94 23.79 -36.74%
EY 8.36 6.08 4.62 9.46 7.21 6.69 4.20 58.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.76 0.66 0.65 0.62 0.67 -0.99%

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