[MSNIAGA] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.55%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 253,334 334,461 318,741 330,807 287,703 308,214 236,715 1.13%
PBT 13,890 19,912 12,772 25,430 20,636 27,032 28,387 -11.22%
Tax -4,661 -5,720 -4,129 -7,467 -6,519 -8,168 -8,417 -9.37%
NP 9,229 14,192 8,643 17,963 14,117 18,864 19,970 -12.06%
-
NP to SH 7,548 12,559 7,445 17,331 13,876 18,864 19,970 -14.95%
-
Tax Rate 33.56% 28.73% 32.33% 29.36% 31.59% 30.22% 29.65% -
Total Cost 244,105 320,269 310,098 312,844 273,586 289,350 216,745 1.99%
-
Net Worth 180,973 180,321 173,885 177,574 166,694 146,816 134,041 5.12%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 180,973 180,321 173,885 177,574 166,694 146,816 134,041 5.12%
NOSH 60,526 60,714 60,376 60,399 60,396 60,418 60,108 0.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.64% 4.24% 2.71% 5.43% 4.91% 6.12% 8.44% -
ROE 4.17% 6.96% 4.28% 9.76% 8.32% 12.85% 14.90% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 418.55 550.88 527.92 547.70 476.36 510.13 393.82 1.01%
EPS 12.47 20.69 12.33 28.69 22.97 31.22 33.22 -15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.97 2.88 2.94 2.76 2.43 2.23 5.00%
Adjusted Per Share Value based on latest NOSH - 60,399
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 419.65 554.03 527.99 547.98 476.58 510.55 392.12 1.13%
EPS 12.50 20.80 12.33 28.71 22.99 31.25 33.08 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9978 2.987 2.8804 2.9415 2.7613 2.432 2.2204 5.12%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.50 1.60 2.36 2.60 2.68 3.70 4.72 -
P/RPS 0.36 0.29 0.45 0.47 0.56 0.73 1.20 -18.16%
P/EPS 12.03 7.73 19.14 9.06 11.66 11.85 14.21 -2.73%
EY 8.31 12.93 5.22 11.04 8.57 8.44 7.04 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.82 0.88 0.97 1.52 2.12 -21.37%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 27/08/08 28/08/07 11/08/06 05/08/05 05/08/04 01/08/03 -
Price 1.65 1.57 2.10 2.53 2.66 3.86 4.88 -
P/RPS 0.39 0.29 0.40 0.46 0.56 0.76 1.24 -17.51%
P/EPS 13.23 7.59 17.03 8.82 11.58 12.36 14.69 -1.72%
EY 7.56 13.18 5.87 11.34 8.64 8.09 6.81 1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.73 0.86 0.96 1.59 2.19 -20.55%

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