[MSNIAGA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 2.81%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 230,354 239,292 250,695 249,387 248,261 266,244 254,064 -6.30%
PBT 26,677 27,895 28,932 27,120 26,386 24,523 23,317 9.36%
Tax -7,865 -8,684 -8,550 -7,960 -7,749 -7,168 -6,630 12.02%
NP 18,812 19,211 20,382 19,160 18,637 17,355 16,687 8.29%
-
NP to SH 18,812 19,211 20,382 19,160 18,637 17,355 16,687 8.29%
-
Tax Rate 29.48% 31.13% 29.55% 29.35% 29.37% 29.23% 28.43% -
Total Cost 211,542 220,081 230,313 230,227 229,624 248,889 237,377 -7.37%
-
Net Worth 131,801 123,599 120,621 114,391 112,159 109,977 105,811 15.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 9,596 9,596 9,596 9,596 5,982 5,982 -
Div Payout % - 49.95% 47.08% 50.09% 51.49% 34.47% 35.85% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 131,801 123,599 120,621 114,391 112,159 109,977 105,811 15.72%
NOSH 60,183 59,999 60,010 60,205 59,978 60,097 60,120 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.17% 8.03% 8.13% 7.68% 7.51% 6.52% 6.57% -
ROE 14.27% 15.54% 16.90% 16.75% 16.62% 15.78% 15.77% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 382.75 398.82 417.75 414.22 413.92 443.02 422.59 -6.37%
EPS 31.26 32.02 33.96 31.82 31.07 28.88 27.76 8.21%
DPS 0.00 16.00 16.00 16.00 16.00 10.00 10.00 -
NAPS 2.19 2.06 2.01 1.90 1.87 1.83 1.76 15.64%
Adjusted Per Share Value based on latest NOSH - 60,205
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 381.58 396.39 415.27 413.11 411.24 441.03 420.85 -6.30%
EPS 31.16 31.82 33.76 31.74 30.87 28.75 27.64 8.29%
DPS 0.00 15.90 15.90 15.90 15.90 9.91 9.91 -
NAPS 2.1833 2.0474 1.9981 1.8949 1.8579 1.8218 1.7528 15.72%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.50 4.82 5.30 5.10 4.38 3.64 3.28 -
P/RPS 1.18 1.21 1.27 1.23 1.06 0.82 0.78 31.68%
P/EPS 14.40 15.05 15.60 16.03 14.10 12.60 11.82 14.02%
EY 6.95 6.64 6.41 6.24 7.09 7.93 8.46 -12.25%
DY 0.00 3.32 3.02 3.14 3.65 2.75 3.05 -
P/NAPS 2.05 2.34 2.64 2.68 2.34 1.99 1.86 6.68%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 -
Price 3.84 4.82 5.20 5.50 4.50 3.56 4.16 -
P/RPS 1.00 1.21 1.24 1.33 1.09 0.80 0.98 1.35%
P/EPS 12.28 15.05 15.31 17.28 14.48 12.33 14.99 -12.41%
EY 8.14 6.64 6.53 5.79 6.91 8.11 6.67 14.15%
DY 0.00 3.32 3.08 2.91 3.56 2.81 2.40 -
P/NAPS 1.75 2.34 2.59 2.89 2.41 1.95 2.36 -18.03%

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