[MSNIAGA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 14.52%
YoY- 29.34%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 263,154 306,236 334,461 374,345 355,680 324,445 318,741 -11.94%
PBT 13,520 15,201 19,912 22,640 19,870 14,700 12,772 3.84%
Tax -4,540 -4,304 -5,720 -6,544 -5,717 -4,691 -4,129 6.49%
NP 8,980 10,897 14,192 16,096 14,153 10,009 8,643 2.57%
-
NP to SH 7,040 9,084 12,559 14,537 12,694 9,007 7,445 -3.64%
-
Tax Rate 33.58% 28.31% 28.73% 28.90% 28.77% 31.91% 32.33% -
Total Cost 254,174 295,339 320,269 358,249 341,527 314,436 310,098 -12.36%
-
Net Worth 180,066 169,608 180,321 175,750 178,162 169,223 173,885 2.34%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 180,066 169,608 180,321 175,750 178,162 169,223 173,885 2.34%
NOSH 60,425 60,000 60,714 59,375 60,394 60,437 60,376 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.41% 3.56% 4.24% 4.30% 3.98% 3.08% 2.71% -
ROE 3.91% 5.36% 6.96% 8.27% 7.12% 5.32% 4.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 435.50 510.39 550.88 630.48 588.93 536.83 527.92 -11.98%
EPS 11.65 15.14 20.69 24.48 21.02 14.90 12.33 -3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.8268 2.97 2.96 2.95 2.80 2.88 2.29%
Adjusted Per Share Value based on latest NOSH - 59,375
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 435.91 507.28 554.03 620.10 589.18 537.44 527.99 -11.94%
EPS 11.66 15.05 20.80 24.08 21.03 14.92 12.33 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9828 2.8095 2.987 2.9113 2.9512 2.8032 2.8804 2.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.55 1.60 1.48 1.54 1.88 2.36 -
P/RPS 0.28 0.30 0.29 0.23 0.26 0.35 0.45 -27.01%
P/EPS 10.30 10.24 7.73 6.04 7.33 12.61 19.14 -33.71%
EY 9.71 9.77 12.93 16.54 13.65 7.93 5.22 50.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.54 0.50 0.52 0.67 0.82 -37.89%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 27/08/08 29/05/08 27/02/08 26/11/07 28/08/07 -
Price 1.10 1.30 1.57 1.96 1.47 1.72 2.10 -
P/RPS 0.25 0.25 0.29 0.31 0.25 0.32 0.40 -26.79%
P/EPS 9.44 8.59 7.59 8.01 6.99 11.54 17.03 -32.39%
EY 10.59 11.65 13.18 12.49 14.30 8.66 5.87 47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.53 0.66 0.50 0.61 0.73 -36.29%

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