[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -28.1%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 321,856 284,417 278,686 272,752 263,896 248,952 240,202 21.47%
PBT 18,101 13,745 12,694 9,388 12,147 4,025 4,772 142.63%
Tax -5,269 -4,122 -3,808 -2,816 -3,590 -1,208 -1,432 137.77%
NP 12,832 9,622 8,886 6,572 8,557 2,817 3,340 144.69%
-
NP to SH 11,201 8,101 7,472 4,976 6,921 1,329 2,056 208.66%
-
Tax Rate 29.11% 29.99% 30.00% 30.00% 29.55% 30.01% 30.01% -
Total Cost 309,024 274,794 269,800 266,180 255,339 246,134 236,862 19.34%
-
Net Worth 179,433 173,945 180,462 177,541 178,158 172,209 180,807 -0.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 179,433 173,945 180,462 177,541 178,158 172,209 180,807 -0.50%
NOSH 60,415 60,397 60,355 60,388 60,392 60,424 60,470 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.99% 3.38% 3.19% 2.41% 3.24% 1.13% 1.39% -
ROE 6.24% 4.66% 4.14% 2.80% 3.88% 0.77% 1.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 532.74 470.91 461.74 451.66 436.97 412.01 397.22 21.55%
EPS 18.54 13.41 12.38 8.24 11.46 2.20 3.40 208.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.99 2.94 2.95 2.85 2.99 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,388
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 533.15 471.13 461.64 451.81 437.14 412.39 397.89 21.47%
EPS 18.55 13.42 12.38 8.24 11.46 2.20 3.41 208.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9723 2.8814 2.9893 2.941 2.9512 2.8526 2.9951 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.95 1.85 1.86 1.92 1.68 1.63 1.50 -
P/RPS 0.37 0.39 0.40 0.43 0.38 0.40 0.38 -1.75%
P/EPS 10.52 13.79 15.02 23.30 14.66 74.09 44.12 -61.44%
EY 9.51 7.25 6.66 4.29 6.82 1.35 2.27 159.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.62 0.65 0.57 0.57 0.50 20.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 10/08/10 25/05/10 23/02/10 24/11/09 20/08/09 -
Price 1.96 1.86 1.85 1.96 1.80 1.66 1.65 -
P/RPS 0.37 0.39 0.40 0.43 0.41 0.40 0.42 -8.08%
P/EPS 10.57 13.87 14.94 23.79 15.71 75.45 48.53 -63.69%
EY 9.46 7.21 6.69 4.20 6.37 1.33 2.06 175.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.62 0.67 0.61 0.58 0.55 12.88%

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