[MSNIAGA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 28.7%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 306,829 321,856 290,495 283,138 282,258 263,896 262,403 11.00%
PBT 18,726 18,101 19,437 16,108 13,089 12,147 13,956 21.67%
Tax -5,457 -5,269 -5,776 -4,778 -3,873 -3,590 -4,684 10.72%
NP 13,269 12,832 13,661 11,330 9,216 8,557 9,272 27.01%
-
NP to SH 11,540 11,201 12,000 9,629 7,482 6,921 7,535 32.90%
-
Tax Rate 29.14% 29.11% 29.72% 29.66% 29.59% 29.55% 33.56% -
Total Cost 293,560 309,024 276,834 271,808 273,042 255,339 253,131 10.39%
-
Net Worth 180,655 179,495 174,139 180,851 177,541 178,142 176,699 1.48%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 180,655 179,495 174,139 180,851 177,541 178,142 176,699 1.48%
NOSH 60,419 60,436 60,465 60,485 60,388 60,387 61,999 -1.70%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.32% 3.99% 4.70% 4.00% 3.27% 3.24% 3.53% -
ROE 6.39% 6.24% 6.89% 5.32% 4.21% 3.89% 4.26% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 507.83 532.55 480.43 468.11 467.40 437.01 423.23 12.93%
EPS 19.10 18.53 19.85 15.92 12.39 11.46 12.15 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.97 2.88 2.99 2.94 2.95 2.85 3.25%
Adjusted Per Share Value based on latest NOSH - 60,485
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 508.26 533.15 481.20 469.02 467.56 437.14 434.67 11.00%
EPS 19.12 18.55 19.88 15.95 12.39 11.46 12.48 32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9925 2.9733 2.8846 2.9958 2.941 2.9509 2.927 1.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.02 1.95 1.85 1.86 1.92 1.68 1.63 -
P/RPS 0.40 0.37 0.39 0.40 0.41 0.38 0.39 1.70%
P/EPS 10.58 10.52 9.32 11.68 15.50 14.66 13.41 -14.62%
EY 9.46 9.50 10.73 8.56 6.45 6.82 7.46 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.64 0.62 0.65 0.57 0.57 12.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 23/02/11 23/11/10 10/08/10 25/05/10 23/02/10 24/11/09 -
Price 2.27 1.96 1.86 1.85 1.96 1.80 1.66 -
P/RPS 0.45 0.37 0.39 0.40 0.42 0.41 0.39 10.01%
P/EPS 11.89 10.58 9.37 11.62 15.82 15.71 13.66 -8.84%
EY 8.41 9.46 10.67 8.61 6.32 6.37 7.32 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.65 0.62 0.67 0.61 0.58 19.76%

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