[MSNIAGA] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -220.51%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 249,008 299,260 204,754 185,580 134,705 174,864 221,029 2.00%
PBT 1,046 3,940 1,750 -6,805 -15,554 3,950 9,516 -30.77%
Tax -96 -341 -48 -180 -293 -386 -568 -25.63%
NP 950 3,598 1,702 -6,985 -15,848 3,564 8,948 -31.17%
-
NP to SH 978 3,462 1,706 -7,262 -16,304 2,960 8,210 -29.84%
-
Tax Rate 9.18% 8.65% 2.74% - - 9.77% 5.97% -
Total Cost 248,057 295,661 203,052 192,565 150,553 171,300 212,081 2.64%
-
Net Worth 108,530 104,706 104,990 108,651 102,677 125,454 117,294 -1.28%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 4,026 - - - - - -
Div Payout % - 116.29% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 108,530 104,706 104,990 108,651 102,677 125,454 117,294 -1.28%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.38% 1.20% 0.83% -3.76% -11.76% 2.04% 4.05% -
ROE 0.90% 3.31% 1.63% -6.68% -15.88% 2.36% 7.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 412.25 495.45 338.99 307.24 223.01 289.50 365.93 2.00%
EPS 1.63 5.73 2.83 -12.03 -26.99 4.91 13.60 -29.77%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7968 1.7335 1.7382 1.7988 1.6999 2.077 1.9419 -1.28%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 412.48 495.72 339.17 307.41 223.14 289.66 366.13 2.00%
EPS 1.62 5.74 2.83 -12.03 -27.01 4.90 13.60 -29.84%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7978 1.7345 1.7392 1.7998 1.7008 2.0782 1.943 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.29 1.29 1.56 1.20 1.05 1.07 1.23 -
P/RPS 0.31 0.26 0.46 0.39 0.47 0.37 0.34 -1.52%
P/EPS 79.62 22.50 55.21 -9.98 -3.89 21.83 9.05 43.65%
EY 1.26 4.44 1.81 -10.02 -25.71 4.58 11.05 -30.35%
DY 0.00 5.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.90 0.67 0.62 0.52 0.63 2.24%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 19/11/21 20/11/20 29/11/19 30/11/18 20/11/17 -
Price 1.43 1.15 1.52 1.25 1.34 1.15 1.22 -
P/RPS 0.35 0.23 0.45 0.41 0.60 0.40 0.33 0.98%
P/EPS 88.26 20.06 53.80 -10.40 -4.96 23.47 8.97 46.35%
EY 1.13 4.98 1.86 -9.62 -20.14 4.26 11.14 -31.69%
DY 0.00 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.87 0.69 0.79 0.55 0.63 4.05%

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