[MSNIAGA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 420.64%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 324,573 297,619 321,856 263,896 263,154 355,680 316,226 0.43%
PBT 15,606 21,200 18,101 12,147 13,510 19,871 22,549 -5.94%
Tax -4,167 -5,881 -5,269 -3,590 -4,540 -5,717 -6,986 -8.24%
NP 11,439 15,319 12,832 8,557 8,970 14,154 15,563 -4.99%
-
NP to SH 9,738 13,580 11,201 6,921 7,454 12,740 14,727 -6.65%
-
Tax Rate 26.70% 27.74% 29.11% 29.55% 33.60% 28.77% 30.98% -
Total Cost 313,134 282,300 309,024 255,339 254,184 341,526 300,663 0.67%
-
Net Worth 183,018 183,622 179,433 178,158 179,958 178,754 173,365 0.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 183,018 183,622 179,433 178,158 179,958 178,754 173,365 0.90%
NOSH 60,402 60,402 60,415 60,392 60,388 60,390 60,406 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.52% 5.15% 3.99% 3.24% 3.41% 3.98% 4.92% -
ROE 5.32% 7.40% 6.24% 3.88% 4.14% 7.13% 8.49% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 537.35 492.73 532.74 436.97 435.77 588.97 523.50 0.43%
EPS 16.12 22.48 18.54 11.46 12.34 21.09 24.38 -6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.04 2.97 2.95 2.98 2.96 2.87 0.90%
Adjusted Per Share Value based on latest NOSH - 60,387
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 537.65 493.00 533.15 437.14 435.91 589.18 523.83 0.43%
EPS 16.13 22.50 18.55 11.46 12.35 21.10 24.40 -6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0317 3.0417 2.9723 2.9512 2.981 2.9611 2.8718 0.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.06 2.02 1.95 1.68 1.20 1.54 2.70 -
P/RPS 0.38 0.41 0.37 0.38 0.28 0.26 0.52 -5.08%
P/EPS 12.78 8.98 10.52 14.66 9.72 7.30 11.07 2.42%
EY 7.83 11.13 9.51 6.82 10.29 13.70 9.03 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.66 0.57 0.40 0.52 0.94 -5.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 23/02/11 23/02/10 26/02/09 27/02/08 28/02/07 -
Price 2.09 2.18 1.96 1.80 1.10 1.47 2.55 -
P/RPS 0.39 0.44 0.37 0.41 0.25 0.25 0.49 -3.72%
P/EPS 12.96 9.70 10.57 15.71 8.91 6.97 10.46 3.63%
EY 7.71 10.31 9.46 6.37 11.22 14.35 9.56 -3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.66 0.61 0.37 0.50 0.89 -4.14%

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