[MSNIAGA] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -95.4%
YoY- -79.52%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 73,039 64,627 64,768 57,361 68,474 84,707 54,137 22.03%
PBT 2,216 1,572 -1,004 217 3,479 404 1,491 30.14%
Tax 936 -20 -22 -30 514 -54 -40 -
NP 3,152 1,552 -1,026 187 3,993 350 1,451 67.49%
-
NP to SH 3,169 1,526 -972 180 3,911 252 1,466 66.94%
-
Tax Rate -42.24% 1.27% - 13.82% -14.77% 13.37% 2.68% -
Total Cost 69,887 63,075 65,794 57,174 64,481 84,357 52,686 20.66%
-
Net Worth 110,408 108,530 107,002 110,994 110,463 104,706 104,453 3.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,510 - - - 3,020 - - -
Div Payout % 47.65% - - - 77.22% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 110,408 108,530 107,002 110,994 110,463 104,706 104,453 3.75%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.32% 2.40% -1.58% 0.33% 5.83% 0.41% 2.68% -
ROE 2.87% 1.41% -0.91% 0.16% 3.54% 0.24% 1.40% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 120.92 106.99 107.23 94.97 113.36 140.24 89.63 22.02%
EPS 5.25 2.53 -1.61 0.30 6.47 0.42 2.43 66.88%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.8279 1.7968 1.7715 1.8376 1.8288 1.7335 1.7293 3.75%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 120.99 107.05 107.29 95.02 113.43 140.32 89.68 22.02%
EPS 5.25 2.53 -1.61 0.30 6.48 0.42 2.43 66.88%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.8289 1.7978 1.7725 1.8386 1.8298 1.7345 1.7303 3.75%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.38 1.29 1.20 1.30 1.61 1.29 1.45 -
P/RPS 1.14 1.21 1.12 1.37 1.42 0.92 1.62 -20.83%
P/EPS 26.30 51.06 -74.57 436.24 24.87 309.20 59.74 -42.04%
EY 3.80 1.96 -1.34 0.23 4.02 0.32 1.67 72.74%
DY 1.81 0.00 0.00 0.00 3.11 0.00 0.00 -
P/NAPS 0.75 0.72 0.68 0.71 0.88 0.74 0.84 -7.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 21/11/23 21/08/23 23/05/23 28/02/23 22/11/22 17/08/22 -
Price 1.49 1.43 1.23 1.30 1.30 1.15 1.39 -
P/RPS 1.23 1.34 1.15 1.37 1.15 0.82 1.55 -14.25%
P/EPS 28.40 56.60 -76.43 436.24 20.08 275.64 57.27 -37.26%
EY 3.52 1.77 -1.31 0.23 4.98 0.36 1.75 59.14%
DY 1.68 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.82 0.80 0.69 0.71 0.71 0.66 0.80 1.65%

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