[MSNIAGA] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 38.12%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 269,742 230,354 248,261 229,379 188,537 139,258 -0.69%
PBT 27,029 26,677 26,386 21,136 17,652 10,327 -1.00%
Tax -8,408 -7,865 -7,749 -5,829 -611 -3,456 -0.93%
NP 18,621 18,812 18,637 15,307 17,041 6,871 -1.04%
-
NP to SH 18,621 18,812 18,637 15,307 17,041 6,871 -1.04%
-
Tax Rate 31.11% 29.48% 29.37% 27.58% 3.46% 33.47% -
Total Cost 251,121 211,542 229,624 214,072 171,496 132,387 -0.67%
-
Net Worth 144,504 131,623 112,061 99,671 89,489 45,706 -1.20%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - 9,588 6,004 - - -
Div Payout % - - 51.45% 39.23% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 144,504 131,623 112,061 99,671 89,489 45,706 -1.20%
NOSH 60,210 60,102 59,926 60,043 60,059 10,001 -1.87%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.90% 8.17% 7.51% 6.67% 9.04% 4.93% -
ROE 12.89% 14.29% 16.63% 15.36% 19.04% 15.03% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 448.00 383.27 414.28 382.02 313.92 1,392.38 1.19%
EPS 30.94 31.30 31.10 25.50 40.80 68.70 0.84%
DPS 0.00 0.00 16.00 10.00 0.00 0.00 -
NAPS 2.40 2.19 1.87 1.66 1.49 4.57 0.67%
Adjusted Per Share Value based on latest NOSH - 59,820
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 446.58 381.37 411.01 379.75 312.14 230.55 -0.69%
EPS 30.83 31.14 30.85 25.34 28.21 11.38 -1.04%
DPS 0.00 0.00 15.87 9.94 0.00 0.00 -
NAPS 2.3924 2.1791 1.8553 1.6501 1.4816 0.7567 -1.20%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 5.10 4.50 4.38 4.42 0.00 0.00 -
P/RPS 1.14 1.17 1.06 1.16 0.00 0.00 -100.00%
P/EPS 16.49 14.38 14.08 17.34 0.00 0.00 -100.00%
EY 6.06 6.96 7.10 5.77 0.00 0.00 -100.00%
DY 0.00 0.00 3.65 2.26 0.00 0.00 -
P/NAPS 2.12 2.05 2.34 2.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/04 25/02/03 20/02/02 19/02/01 28/02/00 - -
Price 4.80 3.84 4.50 4.80 16.20 0.00 -
P/RPS 1.07 1.00 1.09 1.26 5.16 0.00 -100.00%
P/EPS 15.52 12.27 14.47 18.83 57.10 0.00 -100.00%
EY 6.44 8.15 6.91 5.31 1.75 0.00 -100.00%
DY 0.00 0.00 3.56 2.08 0.00 0.00 -
P/NAPS 2.00 1.75 2.41 2.89 10.87 0.00 -100.00%

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