[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
08-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 70.66%
YoY- 73.84%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 150,552 226,255 221,029 209,006 177,048 227,851 209,245 -19.72%
PBT 3,712 14,558 9,516 7,130 4,460 4,926 6,420 -30.61%
Tax -284 2,018 -568 -464 -380 -845 -602 -39.42%
NP 3,428 16,576 8,948 6,666 4,080 4,081 5,817 -29.73%
-
NP to SH 2,984 15,832 8,210 5,980 3,504 3,246 4,933 -28.49%
-
Tax Rate 7.65% -13.86% 5.97% 6.51% 8.52% 17.15% 9.38% -
Total Cost 147,124 209,679 212,081 202,340 172,968 223,770 203,428 -19.44%
-
Net Worth 128,813 126,971 117,294 117,149 115,035 114,159 114,938 7.90%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 19,328 - - - - - - -
Div Payout % 647.74% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 128,813 126,971 117,294 117,149 115,035 114,159 114,938 7.90%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.28% 7.33% 4.05% 3.19% 2.30% 1.79% 2.78% -
ROE 2.32% 12.47% 7.00% 5.10% 3.05% 2.84% 4.29% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 249.25 374.58 365.93 346.02 293.12 377.22 346.42 -19.72%
EPS 4.96 26.21 13.60 9.90 5.80 5.37 8.17 -28.32%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1326 2.1021 1.9419 1.9395 1.9045 1.89 1.9029 7.90%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 249.39 374.79 366.13 346.22 293.28 377.43 346.61 -19.72%
EPS 4.94 26.23 13.60 9.91 5.80 5.38 8.17 -28.51%
DPS 32.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1338 2.1033 1.943 1.9406 1.9056 1.891 1.904 7.89%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.18 1.23 1.23 1.25 1.05 1.05 1.20 -
P/RPS 0.47 0.33 0.34 0.36 0.36 0.28 0.35 21.73%
P/EPS 23.89 4.69 9.05 12.63 18.10 19.54 14.69 38.33%
EY 4.19 21.31 11.05 7.92 5.52 5.12 6.81 -27.68%
DY 27.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.63 0.64 0.55 0.56 0.63 -8.66%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 20/11/17 08/08/17 31/05/17 28/02/17 01/11/16 -
Price 1.18 1.24 1.22 1.39 1.11 1.15 1.10 -
P/RPS 0.47 0.33 0.33 0.40 0.38 0.30 0.32 29.24%
P/EPS 23.89 4.73 8.97 14.04 19.13 21.40 13.47 46.57%
EY 4.19 21.14 11.14 7.12 5.23 4.67 7.42 -31.70%
DY 27.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.63 0.72 0.58 0.61 0.58 -3.48%

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