[MSNIAGA] YoY 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- 19209.68%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
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 91,096 111,215 108,543 77,182 75,689 118,771 87,536 0.66%
PBT 6,586 8,741 7,792 9,128 10,937 12,618 7,448 -2.02%
Tax -1,281 -2,144 -2,177 -2,684 -3,778 -3,542 -2,516 -10.63%
NP 5,305 6,597 5,615 6,444 7,159 9,076 4,932 1.22%
-
NP to SH 4,772 6,228 5,125 5,924 6,538 8,582 4,895 -0.42%
-
Tax Rate 19.45% 24.53% 27.94% 29.40% 34.54% 28.07% 33.78% -
Total Cost 85,791 104,618 102,928 70,738 68,530 109,695 82,604 0.63%
-
Net Worth 183,018 183,622 179,495 178,142 180,066 178,162 173,440 0.89%
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 183,018 183,622 179,495 178,142 180,066 178,162 173,440 0.89%
NOSH 60,402 60,402 60,436 60,387 60,425 60,394 60,432 -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 5.82% 5.93% 5.17% 8.35% 9.46% 7.64% 5.63% -
ROE 2.61% 3.39% 2.86% 3.33% 3.63% 4.82% 2.82% -
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 150.82 184.12 179.60 127.81 125.26 196.66 144.85 0.67%
EPS 7.90 10.31 8.48 9.81 10.82 14.21 8.10 -0.41%
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 2.95 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 150.82 184.12 179.70 127.78 125.31 196.63 144.92 0.66%
EPS 7.90 10.31 8.48 9.81 10.82 14.21 8.10 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.04 2.9717 2.9493 2.9811 2.9496 2.8714 0.89%
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 1.37 1.10 1.09 1.31 0.96 0.78 1.86 -4.96%
P/EPS 26.07 19.59 23.00 17.13 11.09 10.84 33.33 -4.00%
EY 3.84 5.10 4.35 5.84 9.02 9.23 3.00 4.19%
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 1.39 1.18 1.09 1.41 0.88 0.75 1.76 -3.85%
P/EPS 26.45 21.14 23.11 18.35 10.17 10.34 31.48 -2.85%
EY 3.78 4.73 4.33 5.45 9.84 9.67 3.18 2.91%
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