[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 38.12%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 222,658 205,442 170,440 229,379 173,505 156,072 126,196 45.96%
PBT 20,136 17,678 9,120 21,136 15,620 13,316 6,544 111.40%
Tax -6,322 -5,612 -3,024 -5,829 -4,537 -4,010 -2,040 112.41%
NP 13,813 12,066 6,096 15,307 11,082 9,306 4,504 110.94%
-
NP to SH 13,813 12,066 6,096 15,307 11,082 9,306 4,504 110.94%
-
Tax Rate 31.40% 31.75% 33.16% 27.58% 29.05% 30.11% 31.17% -
Total Cost 208,845 193,376 164,344 214,072 162,422 146,766 121,692 43.29%
-
Net Worth 109,588 105,129 102,412 99,671 97,471 93,656 89,487 14.44%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 6,004 - - - -
Div Payout % - - - 39.23% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 109,588 105,129 102,412 99,671 97,471 93,656 89,487 14.44%
NOSH 59,884 59,732 60,960 60,043 59,798 59,653 59,263 0.69%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.20% 5.87% 3.58% 6.67% 6.39% 5.96% 3.57% -
ROE 12.60% 11.48% 5.95% 15.36% 11.37% 9.94% 5.03% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 371.81 343.94 279.59 382.02 290.15 261.63 212.94 44.95%
EPS 23.07 20.20 10.00 25.50 18.53 15.60 7.60 109.50%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.83 1.76 1.68 1.66 1.63 1.57 1.51 13.65%
Adjusted Per Share Value based on latest NOSH - 59,820
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 368.83 340.31 282.33 379.96 287.41 258.53 209.04 45.96%
EPS 22.88 19.99 10.10 25.36 18.36 15.42 7.46 110.95%
DPS 0.00 0.00 0.00 9.95 0.00 0.00 0.00 -
NAPS 1.8153 1.7415 1.6965 1.6511 1.6146 1.5514 1.4824 14.44%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.64 3.28 4.02 4.42 6.60 10.00 15.90 -
P/RPS 0.98 0.95 1.44 1.16 2.27 3.82 7.47 -74.14%
P/EPS 15.78 16.24 40.20 17.34 35.61 64.10 209.21 -82.12%
EY 6.34 6.16 2.49 5.77 2.81 1.56 0.48 457.89%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 2.39 2.66 4.05 6.37 10.53 -67.03%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 13/11/00 -
Price 3.56 4.16 3.94 4.80 6.95 6.95 6.95 -
P/RPS 0.96 1.21 1.41 1.26 2.40 2.66 3.26 -55.70%
P/EPS 15.43 20.59 39.40 18.83 37.50 44.55 91.45 -69.43%
EY 6.48 4.86 2.54 5.31 2.67 2.24 1.09 227.81%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.95 2.36 2.35 2.89 4.26 4.43 4.60 -43.53%

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