[MSNIAGA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 62.63%
YoY- 509.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 211,795 233,477 186,404 213,313 186,714 187,465 236,909 -1.84%
PBT 5,174 9,021 12,458 10,309 3,019 2,583 7,252 -5.46%
Tax -1,577 -2,886 -3,737 -3,092 -906 -762 -2,175 -5.21%
NP 3,597 6,135 8,721 7,217 2,113 1,821 5,077 -5.57%
-
NP to SH 2,478 4,967 7,351 6,076 997 502 4,112 -8.08%
-
Tax Rate 30.48% 31.99% 30.00% 29.99% 30.01% 29.50% 29.99% -
Total Cost 208,198 227,342 177,683 206,096 184,601 185,644 231,832 -1.77%
-
Net Worth 176,373 179,393 177,583 173,945 172,209 170,970 169,069 0.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 176,373 179,393 177,583 173,945 172,209 170,970 169,069 0.70%
NOSH 60,402 60,402 60,402 60,397 60,424 60,481 60,381 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.70% 2.63% 4.68% 3.38% 1.13% 0.97% 2.14% -
ROE 1.40% 2.77% 4.14% 3.49% 0.58% 0.29% 2.43% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 350.64 386.54 308.60 353.18 309.01 309.95 392.35 -1.85%
EPS 4.10 8.22 12.17 10.06 1.65 0.83 6.81 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.97 2.94 2.88 2.85 2.8268 2.80 0.70%
Adjusted Per Share Value based on latest NOSH - 60,465
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 350.84 386.75 308.78 353.35 309.29 310.53 392.44 -1.84%
EPS 4.10 8.23 12.18 10.06 1.65 0.83 6.81 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9216 2.9716 2.9417 2.8814 2.8526 2.8321 2.8006 0.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.22 2.12 1.82 1.85 1.63 1.55 1.88 -
P/RPS 0.63 0.55 0.59 0.52 0.53 0.50 0.48 4.63%
P/EPS 54.11 25.78 14.95 18.39 98.79 186.75 27.61 11.85%
EY 1.85 3.88 6.69 5.44 1.01 0.54 3.62 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.62 0.64 0.57 0.55 0.67 2.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 10/11/11 23/11/10 24/11/09 18/11/08 26/11/07 -
Price 2.21 2.10 1.94 1.86 1.66 1.30 1.72 -
P/RPS 0.63 0.54 0.63 0.53 0.54 0.42 0.44 6.15%
P/EPS 53.87 25.54 15.94 18.49 100.61 156.63 25.26 13.44%
EY 1.86 3.92 6.27 5.41 0.99 0.64 3.96 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.66 0.65 0.58 0.46 0.61 3.72%

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