[MSNIAGA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 40.3%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 271,906 233,292 297,619 248,538 233,184 212,644 321,856 -10.64%
PBT 12,458 8,560 21,200 16,610 12,630 11,888 18,101 -22.06%
Tax -3,738 -2,568 -5,881 -4,982 -3,790 -3,568 -5,269 -20.47%
NP 8,720 5,992 15,319 11,628 8,840 8,320 12,832 -22.72%
-
NP to SH 7,294 4,660 13,580 9,801 6,986 6,332 11,201 -24.89%
-
Tax Rate 30.00% 30.00% 27.74% 29.99% 30.01% 30.01% 29.11% -
Total Cost 263,186 227,300 282,300 236,910 224,344 204,324 309,024 -10.15%
-
Net Worth 187,246 184,830 183,622 177,583 183,110 180,655 179,433 2.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 187,246 184,830 183,622 177,583 183,110 180,655 179,433 2.88%
NOSH 60,402 60,402 60,402 60,402 60,432 60,419 60,415 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.21% 2.57% 5.15% 4.68% 3.79% 3.91% 3.99% -
ROE 3.90% 2.52% 7.40% 5.52% 3.82% 3.51% 6.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 450.16 386.23 492.73 411.47 385.86 351.94 532.74 -10.63%
EPS 12.08 7.72 22.48 16.23 11.56 10.48 18.54 -24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.06 3.04 2.94 3.03 2.99 2.97 2.89%
Adjusted Per Share Value based on latest NOSH - 60,412
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 450.16 386.23 492.73 411.47 386.05 352.05 532.86 -10.64%
EPS 12.08 7.72 22.48 16.23 11.57 10.48 18.54 -24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.06 3.04 2.94 3.0315 2.9909 2.9707 2.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.11 2.26 2.02 1.82 1.97 2.02 1.95 -
P/RPS 0.47 0.59 0.41 0.44 0.51 0.57 0.37 17.30%
P/EPS 17.47 29.29 8.98 11.22 17.04 19.27 10.52 40.27%
EY 5.72 3.41 11.13 8.92 5.87 5.19 9.51 -28.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.66 0.62 0.65 0.68 0.66 2.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 15/05/12 23/02/12 10/11/11 11/08/11 30/05/11 23/02/11 -
Price 2.04 2.30 2.18 1.94 1.90 2.27 1.96 -
P/RPS 0.45 0.60 0.44 0.47 0.49 0.64 0.37 13.95%
P/EPS 16.89 29.81 9.70 11.96 16.44 21.66 10.57 36.71%
EY 5.92 3.35 10.31 8.36 6.08 4.62 9.46 -26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.72 0.66 0.63 0.76 0.66 0.00%

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