[MSNIAGA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.65%
YoY- -14.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 306,236 324,445 332,339 312,552 301,250 244,493 239,292 4.19%
PBT 15,201 14,700 24,731 22,368 25,144 27,366 27,895 -9.61%
Tax -4,304 -4,691 -7,303 -6,915 -7,577 -7,727 -8,684 -11.03%
NP 10,897 10,009 17,428 15,453 17,567 19,639 19,211 -9.00%
-
NP to SH 9,084 9,007 16,498 15,076 17,567 19,639 19,211 -11.72%
-
Tax Rate 28.31% 31.91% 29.53% 30.91% 30.13% 28.24% 31.13% -
Total Cost 295,339 314,436 314,911 297,099 283,683 224,854 220,081 5.01%
-
Net Worth 169,608 169,223 170,791 161,748 148,572 137,628 123,599 5.41%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 9,596 -
Div Payout % - - - - - - 49.95% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 169,608 169,223 170,791 161,748 148,572 137,628 123,599 5.41%
NOSH 60,000 60,437 60,350 60,353 60,395 60,363 59,999 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.56% 3.08% 5.24% 4.94% 5.83% 8.03% 8.03% -
ROE 5.36% 5.32% 9.66% 9.32% 11.82% 14.27% 15.54% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 510.39 536.83 550.68 517.86 498.80 405.04 398.82 4.19%
EPS 15.14 14.90 27.34 24.98 29.09 32.53 32.02 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
NAPS 2.8268 2.80 2.83 2.68 2.46 2.28 2.06 5.41%
Adjusted Per Share Value based on latest NOSH - 60,353
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 507.28 537.44 550.52 517.74 499.02 405.00 396.39 4.19%
EPS 15.05 14.92 27.33 24.97 29.10 32.53 31.82 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.90 -
NAPS 2.8095 2.8032 2.8291 2.6794 2.4611 2.2798 2.0474 5.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.55 1.88 2.52 2.53 3.92 4.82 4.82 -
P/RPS 0.30 0.35 0.46 0.49 0.79 1.19 1.21 -20.72%
P/EPS 10.24 12.61 9.22 10.13 13.48 14.81 15.05 -6.21%
EY 9.77 7.93 10.85 9.87 7.42 6.75 6.64 6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.32 -
P/NAPS 0.55 0.67 0.89 0.94 1.59 2.11 2.34 -21.42%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 26/11/07 17/11/06 25/10/05 02/11/04 03/11/03 11/11/02 -
Price 1.30 1.72 2.59 2.58 3.66 5.25 4.82 -
P/RPS 0.25 0.32 0.47 0.50 0.73 1.30 1.21 -23.09%
P/EPS 8.59 11.54 9.47 10.33 12.58 16.14 15.05 -8.91%
EY 11.65 8.66 10.55 9.68 7.95 6.20 6.64 9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.32 -
P/NAPS 0.46 0.61 0.92 0.96 1.49 2.30 2.34 -23.72%

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