[MSNIAGA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.11%
YoY- -1.91%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 339,674 302,780 306,829 282,258 251,724 374,345 294,894 2.38%
PBT 15,793 20,367 18,726 13,089 14,166 22,640 17,886 -2.05%
Tax -4,154 -5,632 -5,457 -3,873 -4,737 -6,544 -5,627 -4.92%
NP 11,639 14,735 13,269 9,216 9,429 16,096 12,259 -0.86%
-
NP to SH 9,856 12,233 11,540 7,482 7,628 14,537 11,239 -2.16%
-
Tax Rate 26.30% 27.65% 29.14% 29.59% 33.44% 28.90% 31.46% -
Total Cost 328,035 288,045 293,560 273,042 242,295 358,249 282,635 2.51%
-
Net Worth 184,830 184,830 180,655 177,541 180,723 175,750 172,380 1.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 184,830 184,830 180,655 177,541 180,723 175,750 172,380 1.16%
NOSH 60,402 60,402 60,419 60,388 60,442 59,375 60,484 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.43% 4.87% 4.32% 3.27% 3.75% 4.30% 4.16% -
ROE 5.33% 6.62% 6.39% 4.21% 4.22% 8.27% 6.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 562.36 501.27 507.83 467.40 416.47 630.48 487.55 2.40%
EPS 16.32 20.25 19.10 12.39 12.62 24.48 18.58 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.06 2.99 2.94 2.99 2.96 2.85 1.19%
Adjusted Per Share Value based on latest NOSH - 60,388
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 562.67 501.55 508.26 467.56 416.98 620.10 488.49 2.38%
EPS 16.33 20.26 19.12 12.39 12.64 24.08 18.62 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0617 3.0617 2.9925 2.941 2.9937 2.9113 2.8555 1.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.10 2.26 2.02 1.92 1.21 1.48 2.46 -
P/RPS 0.37 0.45 0.40 0.41 0.29 0.23 0.50 -4.89%
P/EPS 12.87 11.16 10.58 15.50 9.59 6.04 13.24 -0.47%
EY 7.77 8.96 9.46 6.45 10.43 16.54 7.55 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.68 0.65 0.40 0.50 0.86 -3.60%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 15/05/12 30/05/11 25/05/10 28/05/09 29/05/08 28/05/07 -
Price 2.41 2.30 2.27 1.96 1.83 1.96 2.58 -
P/RPS 0.43 0.46 0.45 0.42 0.44 0.31 0.53 -3.42%
P/EPS 14.77 11.36 11.89 15.82 14.50 8.01 13.88 1.04%
EY 6.77 8.81 8.41 6.32 6.90 12.49 7.20 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.76 0.67 0.61 0.66 0.91 -2.32%

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