[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -43.47%
YoY- 27.25%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 297,619 248,538 233,184 212,644 321,856 284,417 278,686 4.46%
PBT 21,200 16,610 12,630 11,888 18,101 13,745 12,694 40.63%
Tax -5,881 -4,982 -3,790 -3,568 -5,269 -4,122 -3,808 33.50%
NP 15,319 11,628 8,840 8,320 12,832 9,622 8,886 43.63%
-
NP to SH 13,580 9,801 6,986 6,332 11,201 8,101 7,472 48.76%
-
Tax Rate 27.74% 29.99% 30.01% 30.01% 29.11% 29.99% 30.00% -
Total Cost 282,300 236,910 224,344 204,324 309,024 274,794 269,800 3.05%
-
Net Worth 183,622 177,583 183,110 180,655 179,433 173,945 180,462 1.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 183,622 177,583 183,110 180,655 179,433 173,945 180,462 1.16%
NOSH 60,402 60,402 60,432 60,419 60,415 60,397 60,355 0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.15% 4.68% 3.79% 3.91% 3.99% 3.38% 3.19% -
ROE 7.40% 5.52% 3.82% 3.51% 6.24% 4.66% 4.14% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 492.73 411.47 385.86 351.94 532.74 470.91 461.74 4.41%
EPS 22.48 16.23 11.56 10.48 18.54 13.41 12.38 48.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.94 3.03 2.99 2.97 2.88 2.99 1.10%
Adjusted Per Share Value based on latest NOSH - 60,419
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 493.00 411.70 386.27 352.24 533.15 471.13 461.64 4.46%
EPS 22.50 16.24 11.57 10.49 18.55 13.42 12.38 48.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0417 2.9417 3.0332 2.9925 2.9723 2.8814 2.9893 1.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.02 1.82 1.97 2.02 1.95 1.85 1.86 -
P/RPS 0.41 0.44 0.51 0.57 0.37 0.39 0.40 1.65%
P/EPS 8.98 11.22 17.04 19.27 10.52 13.79 15.02 -28.96%
EY 11.13 8.92 5.87 5.19 9.51 7.25 6.66 40.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.65 0.68 0.66 0.64 0.62 4.24%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 11/08/11 30/05/11 23/02/11 23/11/10 10/08/10 -
Price 2.18 1.94 1.90 2.27 1.96 1.86 1.85 -
P/RPS 0.44 0.47 0.49 0.64 0.37 0.39 0.40 6.54%
P/EPS 9.70 11.96 16.44 21.66 10.57 13.87 14.94 -24.96%
EY 10.31 8.36 6.08 4.62 9.46 7.21 6.69 33.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.63 0.76 0.66 0.65 0.62 10.45%

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