[MSNIAGA] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 263,154 355,680 316,226 322,493 297,380 269,742 230,354 2.24%
PBT 13,510 19,871 22,549 23,931 23,482 27,029 26,677 -10.71%
Tax -4,540 -5,717 -6,986 -7,028 -7,428 -8,408 -7,865 -8.74%
NP 8,970 14,154 15,563 16,903 16,054 18,621 18,812 -11.60%
-
NP to SH 7,454 12,740 14,727 16,395 16,054 18,621 18,812 -14.28%
-
Tax Rate 33.60% 28.77% 30.98% 29.37% 31.63% 31.11% 29.48% -
Total Cost 254,184 341,526 300,663 305,590 281,326 251,121 211,542 3.10%
-
Net Worth 179,958 178,754 173,365 167,315 163,239 144,504 131,623 5.34%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 179,958 178,754 173,365 167,315 163,239 144,504 131,623 5.34%
NOSH 60,388 60,390 60,406 60,402 60,458 60,210 60,102 0.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.41% 3.98% 4.92% 5.24% 5.40% 6.90% 8.17% -
ROE 4.14% 7.13% 8.49% 9.80% 9.83% 12.89% 14.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 435.77 588.97 523.50 533.91 491.87 448.00 383.27 2.16%
EPS 12.34 21.09 24.38 27.14 26.60 30.94 31.30 -14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.96 2.87 2.77 2.70 2.40 2.19 5.26%
Adjusted Per Share Value based on latest NOSH - 60,384
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 435.91 589.18 523.83 534.21 492.61 446.83 381.58 2.24%
EPS 12.35 21.10 24.40 27.16 26.59 30.85 31.16 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.981 2.9611 2.8718 2.7716 2.704 2.3937 2.1803 5.34%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.20 1.54 2.70 2.66 3.54 5.10 4.50 -
P/RPS 0.28 0.26 0.52 0.50 0.72 1.14 1.17 -21.18%
P/EPS 9.72 7.30 11.07 9.80 13.33 16.49 14.38 -6.31%
EY 10.29 13.70 9.03 10.20 7.50 6.06 6.96 6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.94 0.96 1.31 2.12 2.05 -23.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 24/02/06 25/02/05 26/02/04 25/02/03 -
Price 1.10 1.47 2.55 2.75 3.34 4.80 3.84 -
P/RPS 0.25 0.25 0.49 0.52 0.68 1.07 1.00 -20.61%
P/EPS 8.91 6.97 10.46 10.13 12.58 15.52 12.27 -5.18%
EY 11.22 14.35 9.56 9.87 7.95 6.44 8.15 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.89 0.99 1.24 2.00 1.75 -22.79%

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