[MSNIAGA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.02%
YoY- 98.61%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 233,477 186,404 213,313 186,714 187,465 236,909 228,690 0.34%
PBT 9,021 12,458 10,309 3,019 2,583 7,252 15,101 -8.22%
Tax -2,886 -3,737 -3,092 -906 -762 -2,175 -4,470 -7.02%
NP 6,135 8,721 7,217 2,113 1,821 5,077 10,631 -8.74%
-
NP to SH 4,967 7,351 6,076 997 502 4,112 9,832 -10.74%
-
Tax Rate 31.99% 30.00% 29.99% 30.01% 29.50% 29.99% 29.60% -
Total Cost 227,342 177,683 206,096 184,601 185,644 231,832 218,059 0.69%
-
Net Worth 179,393 177,583 173,945 172,209 170,970 169,069 170,912 0.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 179,393 177,583 173,945 172,209 170,970 169,069 170,912 0.80%
NOSH 60,402 60,402 60,397 60,424 60,481 60,381 60,393 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.63% 4.68% 3.38% 1.13% 0.97% 2.14% 4.65% -
ROE 2.77% 4.14% 3.49% 0.58% 0.29% 2.43% 5.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 386.54 308.60 353.18 309.01 309.95 392.35 378.67 0.34%
EPS 8.22 12.17 10.06 1.65 0.83 6.81 16.28 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.94 2.88 2.85 2.8268 2.80 2.83 0.80%
Adjusted Per Share Value based on latest NOSH - 61,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 386.75 308.78 353.35 309.29 310.53 392.44 378.82 0.34%
EPS 8.23 12.18 10.06 1.65 0.83 6.81 16.29 -10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9716 2.9417 2.8814 2.8526 2.8321 2.8006 2.8312 0.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.12 1.82 1.85 1.63 1.55 1.88 2.52 -
P/RPS 0.55 0.59 0.52 0.53 0.50 0.48 0.67 -3.23%
P/EPS 25.78 14.95 18.39 98.79 186.75 27.61 15.48 8.86%
EY 3.88 6.69 5.44 1.01 0.54 3.62 6.46 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.64 0.57 0.55 0.67 0.89 -3.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 10/11/11 23/11/10 24/11/09 18/11/08 26/11/07 17/11/06 -
Price 2.10 1.94 1.86 1.66 1.30 1.72 2.59 -
P/RPS 0.54 0.63 0.53 0.54 0.42 0.44 0.68 -3.76%
P/EPS 25.54 15.94 18.49 100.61 156.63 25.26 15.91 8.19%
EY 3.92 6.27 5.41 0.99 0.64 3.96 6.29 -7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.65 0.58 0.46 0.61 0.92 -4.22%

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