[MSNIAGA] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -4.1%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 255,230 275,310 264,679 292,919 311,068 295,454 276,587 -5.21%
PBT 4,264 3,096 5,591 6,434 7,901 9,817 6,960 -27.84%
Tax 442 408 390 258 -1,003 -949 -917 -
NP 4,706 3,504 5,981 6,692 6,898 8,868 6,043 -15.34%
-
NP to SH 4,645 3,371 5,809 6,508 6,786 8,860 6,066 -16.28%
-
Tax Rate -10.37% -13.18% -6.98% -4.01% 12.69% 9.67% 13.18% -
Total Cost 250,524 271,806 258,698 286,227 304,170 286,586 270,544 -4.99%
-
Net Worth 108,530 107,002 110,994 110,463 104,706 104,453 106,361 1.35%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,020 3,020 3,020 6,040 3,020 3,020 3,020 0.00%
Div Payout % 65.02% 89.59% 51.99% 92.81% 44.50% 34.09% 49.79% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 108,530 107,002 110,994 110,463 104,706 104,453 106,361 1.35%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.84% 1.27% 2.26% 2.28% 2.22% 3.00% 2.18% -
ROE 4.28% 3.15% 5.23% 5.89% 6.48% 8.48% 5.70% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 422.55 455.80 438.20 484.95 515.00 489.15 457.91 -5.21%
EPS 7.69 5.58 9.62 10.77 11.23 14.67 10.04 -16.27%
DPS 5.00 5.00 5.00 10.00 5.00 5.00 5.00 0.00%
NAPS 1.7968 1.7715 1.8376 1.8288 1.7335 1.7293 1.7609 1.35%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 422.79 456.05 438.44 485.22 515.28 489.42 458.16 -5.21%
EPS 7.69 5.58 9.62 10.78 11.24 14.68 10.05 -16.32%
DPS 5.00 5.00 5.00 10.01 5.00 5.00 5.00 0.00%
NAPS 1.7978 1.7725 1.8386 1.8298 1.7345 1.7303 1.7619 1.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.29 1.20 1.30 1.61 1.29 1.45 1.50 -
P/RPS 0.31 0.26 0.30 0.33 0.25 0.30 0.33 -4.07%
P/EPS 16.77 21.50 13.52 14.94 11.48 9.89 14.94 8.00%
EY 5.96 4.65 7.40 6.69 8.71 10.12 6.70 -7.49%
DY 3.88 4.17 3.85 6.21 3.88 3.45 3.33 10.71%
P/NAPS 0.72 0.68 0.71 0.88 0.74 0.84 0.85 -10.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 21/08/23 23/05/23 28/02/23 22/11/22 17/08/22 25/05/22 -
Price 1.43 1.23 1.30 1.30 1.15 1.39 1.47 -
P/RPS 0.34 0.27 0.30 0.27 0.22 0.28 0.32 4.12%
P/EPS 18.60 22.04 13.52 12.07 10.24 9.48 14.64 17.28%
EY 5.38 4.54 7.40 8.29 9.77 10.55 6.83 -14.69%
DY 3.50 4.07 3.85 7.69 4.35 3.60 3.40 1.94%
P/NAPS 0.80 0.69 0.71 0.71 0.66 0.80 0.83 -2.42%

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