[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 34.92%
YoY- 21.75%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 210,700 210,310 174,944 248,261 222,658 205,442 170,440 15.16%
PBT 22,148 22,770 12,056 26,386 20,136 17,678 9,120 80.57%
Tax -7,569 -7,214 -3,868 -7,749 -6,322 -5,612 -3,024 84.24%
NP 14,578 15,556 8,188 18,637 13,813 12,066 6,096 78.73%
-
NP to SH 14,578 15,556 8,188 18,637 13,813 12,066 6,096 78.73%
-
Tax Rate 34.17% 31.68% 32.08% 29.37% 31.40% 31.75% 33.16% -
Total Cost 196,121 194,754 166,756 229,624 208,845 193,376 164,344 12.49%
-
Net Worth 123,758 120,631 114,391 112,061 109,588 105,129 102,412 13.43%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 9,588 - - - -
Div Payout % - - - 51.45% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 123,758 120,631 114,391 112,061 109,588 105,129 102,412 13.43%
NOSH 60,076 60,015 60,205 59,926 59,884 59,732 60,960 -0.96%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.92% 7.40% 4.68% 7.51% 6.20% 5.87% 3.58% -
ROE 11.78% 12.90% 7.16% 16.63% 12.60% 11.48% 5.95% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 350.72 350.43 290.58 414.28 371.81 343.94 279.59 16.29%
EPS 24.27 25.92 13.60 31.10 23.07 20.20 10.00 80.50%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 2.06 2.01 1.90 1.87 1.83 1.76 1.68 14.54%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 349.02 348.38 289.79 411.24 368.83 340.31 282.33 15.17%
EPS 24.15 25.77 13.56 30.87 22.88 19.99 10.10 78.71%
DPS 0.00 0.00 0.00 15.88 0.00 0.00 0.00 -
NAPS 2.05 1.9982 1.8949 1.8563 1.8153 1.7415 1.6965 13.43%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.82 5.30 5.10 4.38 3.64 3.28 4.02 -
P/RPS 1.37 1.51 1.76 1.06 0.98 0.95 1.44 -3.26%
P/EPS 19.86 20.45 37.50 14.08 15.78 16.24 40.20 -37.47%
EY 5.03 4.89 2.67 7.10 6.34 6.16 2.49 59.73%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 2.34 2.64 2.68 2.34 1.99 1.86 2.39 -1.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 02/05/01 -
Price 4.82 5.20 5.50 4.50 3.56 4.16 3.94 -
P/RPS 1.37 1.48 1.89 1.09 0.96 1.21 1.41 -1.89%
P/EPS 19.86 20.06 40.44 14.47 15.43 20.59 39.40 -36.63%
EY 5.03 4.98 2.47 6.91 6.48 4.86 2.54 57.63%
DY 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
P/NAPS 2.34 2.59 2.89 2.41 1.95 2.36 2.35 -0.28%

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