[MSNIAGA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.34%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 263,896 263,154 355,680 316,226 322,493 297,380 269,742 -0.36%
PBT 12,147 13,510 19,871 22,549 23,931 23,482 27,029 -12.46%
Tax -3,590 -4,540 -5,717 -6,986 -7,028 -7,428 -8,408 -13.21%
NP 8,557 8,970 14,154 15,563 16,903 16,054 18,621 -12.14%
-
NP to SH 6,921 7,454 12,740 14,727 16,395 16,054 18,621 -15.19%
-
Tax Rate 29.55% 33.60% 28.77% 30.98% 29.37% 31.63% 31.11% -
Total Cost 255,339 254,184 341,526 300,663 305,590 281,326 251,121 0.27%
-
Net Worth 178,158 179,958 178,754 173,365 167,315 163,239 144,504 3.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 178,158 179,958 178,754 173,365 167,315 163,239 144,504 3.54%
NOSH 60,392 60,388 60,390 60,406 60,402 60,458 60,210 0.05%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.24% 3.41% 3.98% 4.92% 5.24% 5.40% 6.90% -
ROE 3.88% 4.14% 7.13% 8.49% 9.80% 9.83% 12.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 436.97 435.77 588.97 523.50 533.91 491.87 448.00 -0.41%
EPS 11.46 12.34 21.09 24.38 27.14 26.60 30.94 -15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.98 2.96 2.87 2.77 2.70 2.40 3.49%
Adjusted Per Share Value based on latest NOSH - 60,432
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 437.14 435.91 589.18 523.83 534.21 492.61 446.83 -0.36%
EPS 11.46 12.35 21.10 24.40 27.16 26.59 30.85 -15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9512 2.981 2.9611 2.8718 2.7716 2.704 2.3937 3.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.68 1.20 1.54 2.70 2.66 3.54 5.10 -
P/RPS 0.38 0.28 0.26 0.52 0.50 0.72 1.14 -16.71%
P/EPS 14.66 9.72 7.30 11.07 9.80 13.33 16.49 -1.93%
EY 6.82 10.29 13.70 9.03 10.20 7.50 6.06 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.40 0.52 0.94 0.96 1.31 2.12 -19.64%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 27/02/08 28/02/07 24/02/06 25/02/05 26/02/04 -
Price 1.80 1.10 1.47 2.55 2.75 3.34 4.80 -
P/RPS 0.41 0.25 0.25 0.49 0.52 0.68 1.07 -14.76%
P/EPS 15.71 8.91 6.97 10.46 10.13 12.58 15.52 0.20%
EY 6.37 11.22 14.35 9.56 9.87 7.95 6.44 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.37 0.50 0.89 0.99 1.24 2.00 -17.94%

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