[MSNIAGA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 112.11%
YoY- -84.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 212,236 229,444 342,404 196,812 183,596 129,500 150,552 5.88%
PBT 11,896 868 4,240 1,440 7,576 -15,044 3,712 21.40%
Tax -120 -120 -648 -112 -164 -140 -284 -13.36%
NP 11,776 748 3,592 1,328 7,412 -15,184 3,428 22.81%
-
NP to SH 12,036 720 3,516 1,132 7,156 -15,396 2,984 26.14%
-
Tax Rate 1.01% 13.82% 15.28% 7.78% 2.16% - 7.65% -
Total Cost 200,460 228,696 338,812 195,484 176,184 144,684 147,124 5.28%
-
Net Worth 113,416 110,994 106,361 103,994 115,887 111,055 128,813 -2.09%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 12,080 - - - 19,328 -
Div Payout % - - 343.58% - - - 647.74% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 113,416 110,994 106,361 103,994 115,887 111,055 128,813 -2.09%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.55% 0.33% 1.05% 0.67% 4.04% -11.73% 2.28% -
ROE 10.61% 0.65% 3.31% 1.09% 6.17% -13.86% 2.32% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 351.37 379.86 566.88 325.84 303.96 214.40 249.25 5.88%
EPS 19.92 1.20 5.84 1.88 11.84 -25.48 4.96 26.04%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 32.00 -
NAPS 1.8777 1.8376 1.7609 1.7217 1.9186 1.8386 2.1326 -2.09%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 351.57 380.07 567.19 326.02 304.13 214.52 249.39 5.88%
EPS 19.94 1.19 5.82 1.88 11.85 -25.50 4.94 26.15%
DPS 0.00 0.00 20.01 0.00 0.00 0.00 32.02 -
NAPS 1.8787 1.8386 1.7619 1.7227 1.9197 1.8396 2.1338 -2.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.48 1.30 1.50 1.46 0.715 1.62 1.18 -
P/RPS 0.42 0.34 0.26 0.45 0.24 0.76 0.47 -1.85%
P/EPS 7.43 109.06 25.77 77.90 6.04 -6.36 23.89 -17.67%
EY 13.46 0.92 3.88 1.28 16.57 -15.73 4.19 21.44%
DY 0.00 0.00 13.33 0.00 0.00 0.00 27.12 -
P/NAPS 0.79 0.71 0.85 0.85 0.37 0.88 0.55 6.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 23/05/23 25/05/22 20/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.60 1.30 1.47 1.66 0.895 1.49 1.18 -
P/RPS 0.46 0.34 0.26 0.51 0.29 0.69 0.47 -0.35%
P/EPS 8.03 109.06 25.25 88.58 7.55 -5.85 23.89 -16.60%
EY 12.45 0.92 3.96 1.13 13.24 -17.11 4.19 19.88%
DY 0.00 0.00 13.61 0.00 0.00 0.00 27.12 -
P/NAPS 0.85 0.71 0.83 0.96 0.47 0.81 0.55 7.51%

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