[MSNIAGA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -10.73%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 324,445 318,741 294,894 316,226 332,339 330,807 331,460 -1.41%
PBT 14,700 12,772 17,886 22,549 24,731 25,430 22,547 -24.79%
Tax -4,691 -4,129 -5,627 -6,986 -7,303 -7,467 -6,592 -20.27%
NP 10,009 8,643 12,259 15,563 17,428 17,963 15,955 -26.69%
-
NP to SH 9,007 7,445 11,239 14,727 16,498 17,331 15,398 -30.03%
-
Tax Rate 31.91% 32.33% 31.46% 30.98% 29.53% 29.36% 29.24% -
Total Cost 314,436 310,098 282,635 300,663 314,911 312,844 315,505 -0.22%
-
Net Worth 169,223 173,885 172,380 173,440 170,791 177,574 171,583 -0.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,223 173,885 172,380 173,440 170,791 177,574 171,583 -0.91%
NOSH 60,437 60,376 60,484 60,432 60,350 60,399 60,416 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.08% 2.71% 4.16% 4.92% 5.24% 5.43% 4.81% -
ROE 5.32% 4.28% 6.52% 8.49% 9.66% 9.76% 8.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 536.83 527.92 487.55 523.27 550.68 547.70 548.62 -1.43%
EPS 14.90 12.33 18.58 24.37 27.34 28.69 25.49 -30.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.88 2.85 2.87 2.83 2.94 2.84 -0.94%
Adjusted Per Share Value based on latest NOSH - 60,432
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 537.44 527.99 488.49 523.83 550.52 547.98 549.06 -1.41%
EPS 14.92 12.33 18.62 24.40 27.33 28.71 25.51 -30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8032 2.8804 2.8555 2.873 2.8291 2.9415 2.8423 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.88 2.36 2.46 2.70 2.52 2.60 2.55 -
P/RPS 0.35 0.45 0.50 0.52 0.46 0.47 0.46 -16.64%
P/EPS 12.61 19.14 13.24 11.08 9.22 9.06 10.01 16.62%
EY 7.93 5.22 7.55 9.03 10.85 11.04 9.99 -14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.86 0.94 0.89 0.88 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 28/02/07 17/11/06 11/08/06 08/05/06 -
Price 1.72 2.10 2.58 2.55 2.59 2.53 2.93 -
P/RPS 0.32 0.40 0.53 0.49 0.47 0.46 0.53 -28.54%
P/EPS 11.54 17.03 13.88 10.46 9.47 8.82 11.50 0.23%
EY 8.66 5.87 7.20 9.56 10.55 11.34 8.70 -0.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.91 0.89 0.92 0.86 1.03 -29.45%

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