[MSNIAGA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.68%
YoY- -27.01%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 282,258 251,724 374,345 294,894 331,460 274,619 303,970 -1.22%
PBT 13,089 14,166 22,640 17,886 22,547 23,651 27,540 -11.65%
Tax -3,873 -4,737 -6,544 -5,627 -6,592 -7,431 -8,505 -12.28%
NP 9,216 9,429 16,096 12,259 15,955 16,220 19,035 -11.38%
-
NP to SH 7,482 7,628 14,537 11,239 15,398 16,113 19,035 -14.40%
-
Tax Rate 29.59% 33.44% 28.90% 31.46% 29.24% 31.42% 30.88% -
Total Cost 273,042 242,295 358,249 282,635 315,505 258,399 284,935 -0.70%
-
Net Worth 177,541 180,723 175,750 172,380 171,583 162,528 148,106 3.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 177,541 180,723 175,750 172,380 171,583 162,528 148,106 3.06%
NOSH 60,388 60,442 59,375 60,484 60,416 60,419 60,451 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.27% 3.75% 4.30% 4.16% 4.81% 5.91% 6.26% -
ROE 4.21% 4.22% 8.27% 6.52% 8.97% 9.91% 12.85% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 467.40 416.47 630.48 487.55 548.62 454.52 502.83 -1.20%
EPS 12.39 12.62 24.48 18.58 25.49 26.67 31.49 -14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.99 2.96 2.85 2.84 2.69 2.45 3.08%
Adjusted Per Share Value based on latest NOSH - 60,484
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 467.56 416.98 620.10 488.49 549.06 454.90 503.52 -1.22%
EPS 12.39 12.64 24.08 18.62 25.51 26.69 31.53 -14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.941 2.9937 2.9113 2.8555 2.8423 2.6923 2.4534 3.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.92 1.21 1.48 2.46 2.55 3.00 4.54 -
P/RPS 0.41 0.29 0.23 0.50 0.46 0.66 0.90 -12.27%
P/EPS 15.50 9.59 6.04 13.24 10.01 11.25 14.42 1.21%
EY 6.45 10.43 16.54 7.55 9.99 8.89 6.94 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.50 0.86 0.90 1.12 1.85 -15.99%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 28/05/07 08/05/06 04/05/05 29/04/04 -
Price 1.96 1.83 1.96 2.58 2.93 2.80 4.30 -
P/RPS 0.42 0.44 0.31 0.53 0.53 0.62 0.86 -11.25%
P/EPS 15.82 14.50 8.01 13.88 11.50 10.50 13.66 2.47%
EY 6.32 6.90 12.49 7.20 8.70 9.52 7.32 -2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.66 0.91 1.03 1.04 1.76 -14.86%

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