[MSNIAGA] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -33.36%
YoY- -650.81%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 224,445 153,566 139,185 101,029 131,148 165,772 156,934 6.14%
PBT 2,955 1,313 -5,104 -11,666 2,963 7,137 4,815 -7.81%
Tax -256 -36 -135 -220 -290 -426 -452 -9.03%
NP 2,699 1,277 -5,239 -11,886 2,673 6,711 4,363 -7.68%
-
NP to SH 2,597 1,280 -5,447 -12,228 2,220 6,158 3,700 -5.72%
-
Tax Rate 8.66% 2.74% - - 9.79% 5.97% 9.39% -
Total Cost 221,746 152,289 144,424 112,915 128,475 159,061 152,571 6.42%
-
Net Worth 104,706 104,990 108,651 102,677 125,454 117,294 114,938 -1.54%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 3,020 - - - - - - -
Div Payout % 116.29% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 104,706 104,990 108,651 102,677 125,454 117,294 114,938 -1.54%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.20% 0.83% -3.76% -11.76% 2.04% 4.05% 2.78% -
ROE 2.48% 1.22% -5.01% -11.91% 1.77% 5.25% 3.22% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 371.59 254.24 230.43 167.26 217.13 274.45 259.82 6.14%
EPS 4.30 2.12 -9.02 -20.24 3.68 10.20 6.13 -5.73%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7335 1.7382 1.7988 1.6999 2.077 1.9419 1.9029 -1.54%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 371.59 254.24 230.43 167.26 217.13 274.45 259.82 6.14%
EPS 4.30 2.12 -9.02 -20.24 3.68 10.20 6.13 -5.73%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7335 1.7382 1.7988 1.6999 2.077 1.9419 1.9029 -1.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.29 1.56 1.20 1.05 1.07 1.23 1.20 -
P/RPS 0.35 0.61 0.52 0.63 0.49 0.45 0.46 -4.45%
P/EPS 30.00 73.61 -13.31 -5.19 29.11 12.06 19.59 7.35%
EY 3.33 1.36 -7.51 -19.28 3.43 8.29 5.10 -6.85%
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.67 0.62 0.52 0.63 0.63 2.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 19/11/21 20/11/20 29/11/19 30/11/18 20/11/17 01/11/16 -
Price 1.15 1.52 1.25 1.34 1.15 1.22 1.10 -
P/RPS 0.31 0.60 0.54 0.80 0.53 0.44 0.42 -4.93%
P/EPS 26.75 71.73 -13.86 -6.62 31.29 11.97 17.96 6.86%
EY 3.74 1.39 -7.21 -15.11 3.20 8.36 5.57 -6.42%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.87 0.69 0.79 0.55 0.63 0.58 2.17%

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