[MSNIAGA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.81%
YoY- 9.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 318,741 294,894 316,226 332,339 330,807 331,460 322,493 -0.77%
PBT 12,772 17,886 22,549 24,731 25,430 22,547 23,931 -34.27%
Tax -4,129 -5,627 -6,986 -7,303 -7,467 -6,592 -7,028 -29.92%
NP 8,643 12,259 15,563 17,428 17,963 15,955 16,903 -36.13%
-
NP to SH 7,445 11,239 14,727 16,498 17,331 15,398 16,395 -41.00%
-
Tax Rate 32.33% 31.46% 30.98% 29.53% 29.36% 29.24% 29.37% -
Total Cost 310,098 282,635 300,663 314,911 312,844 315,505 305,590 0.98%
-
Net Worth 173,885 172,380 173,440 170,791 177,574 171,583 120,769 27.59%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 173,885 172,380 173,440 170,791 177,574 171,583 120,769 27.59%
NOSH 60,376 60,484 60,432 60,350 60,399 60,416 60,384 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.71% 4.16% 4.92% 5.24% 5.43% 4.81% 5.24% -
ROE 4.28% 6.52% 8.49% 9.66% 9.76% 8.97% 13.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 527.92 487.55 523.27 550.68 547.70 548.62 534.06 -0.77%
EPS 12.33 18.58 24.37 27.34 28.69 25.49 27.15 -41.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.85 2.87 2.83 2.94 2.84 2.00 27.60%
Adjusted Per Share Value based on latest NOSH - 60,350
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 527.70 488.22 523.54 550.21 547.68 548.76 533.91 -0.77%
EPS 12.33 18.61 24.38 27.31 28.69 25.49 27.14 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8788 2.8539 2.8714 2.8276 2.9399 2.8407 1.9994 27.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.36 2.46 2.70 2.52 2.60 2.55 2.66 -
P/RPS 0.45 0.50 0.52 0.46 0.47 0.46 0.50 -6.80%
P/EPS 19.14 13.24 11.08 9.22 9.06 10.01 9.80 56.43%
EY 5.22 7.55 9.03 10.85 11.04 9.99 10.21 -36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.94 0.89 0.88 0.90 1.33 -27.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 17/11/06 11/08/06 08/05/06 24/02/06 -
Price 2.10 2.58 2.55 2.59 2.53 2.93 2.75 -
P/RPS 0.40 0.53 0.49 0.47 0.46 0.53 0.51 -14.99%
P/EPS 17.03 13.88 10.46 9.47 8.82 11.50 10.13 41.51%
EY 5.87 7.20 9.56 10.55 11.34 8.70 9.87 -29.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 0.89 0.92 0.86 1.03 1.38 -34.66%

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