[MSNIAGA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.62%
YoY- 59.26%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 299,105 306,829 321,856 290,495 283,138 282,258 263,896 8.73%
PBT 18,069 18,726 18,101 19,437 16,108 13,089 12,147 30.40%
Tax -5,260 -5,457 -5,269 -5,776 -4,778 -3,873 -3,590 29.09%
NP 12,809 13,269 12,832 13,661 11,330 9,216 8,557 30.95%
-
NP to SH 10,958 11,540 11,201 12,000 9,629 7,482 6,921 35.95%
-
Tax Rate 29.11% 29.14% 29.11% 29.72% 29.66% 29.59% 29.55% -
Total Cost 286,296 293,560 309,024 276,834 271,808 273,042 255,339 7.95%
-
Net Worth 183,142 180,655 179,495 174,139 180,851 177,541 178,142 1.86%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 183,142 180,655 179,495 174,139 180,851 177,541 178,142 1.86%
NOSH 60,443 60,419 60,436 60,465 60,485 60,388 60,387 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.28% 4.32% 3.99% 4.70% 4.00% 3.27% 3.24% -
ROE 5.98% 6.39% 6.24% 6.89% 5.32% 4.21% 3.89% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 494.85 507.83 532.55 480.43 468.11 467.40 437.01 8.66%
EPS 18.13 19.10 18.53 19.85 15.92 12.39 11.46 35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.99 2.97 2.88 2.99 2.94 2.95 1.80%
Adjusted Per Share Value based on latest NOSH - 60,465
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 495.19 507.98 532.86 480.94 468.76 467.30 436.90 8.73%
EPS 18.14 19.11 18.54 19.87 15.94 12.39 11.46 35.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0321 2.9909 2.9717 2.883 2.9941 2.9393 2.9493 1.86%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.97 2.02 1.95 1.85 1.86 1.92 1.68 -
P/RPS 0.40 0.40 0.37 0.39 0.40 0.41 0.38 3.48%
P/EPS 10.87 10.58 10.52 9.32 11.68 15.50 14.66 -18.12%
EY 9.20 9.46 9.50 10.73 8.56 6.45 6.82 22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.66 0.64 0.62 0.65 0.57 9.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 30/05/11 23/02/11 23/11/10 10/08/10 25/05/10 23/02/10 -
Price 1.90 2.27 1.96 1.86 1.85 1.96 1.80 -
P/RPS 0.38 0.45 0.37 0.39 0.40 0.42 0.41 -4.95%
P/EPS 10.48 11.89 10.58 9.37 11.62 15.82 15.71 -23.70%
EY 9.54 8.41 9.46 10.67 8.61 6.32 6.37 30.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.66 0.65 0.62 0.67 0.61 2.18%

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