[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 29.04%
YoY- 0.94%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 229,552 223,032 173,956 230,354 210,700 210,310 174,944 19.83%
PBT 23,066 26,190 13,424 26,677 22,148 22,770 12,056 54.05%
Tax -7,385 -8,318 -4,368 -7,865 -7,569 -7,214 -3,868 53.84%
NP 15,681 17,872 9,056 18,812 14,578 15,556 8,188 54.15%
-
NP to SH 15,681 17,872 9,056 18,812 14,578 15,556 8,188 54.15%
-
Tax Rate 32.02% 31.76% 32.54% 29.48% 34.17% 31.68% 32.08% -
Total Cost 213,870 205,160 164,900 211,542 196,121 194,754 166,756 18.02%
-
Net Worth 137,301 133,740 134,876 131,623 123,758 120,631 114,391 12.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 137,301 133,740 134,876 131,623 123,758 120,631 114,391 12.92%
NOSH 60,220 59,973 60,212 60,102 60,076 60,015 60,205 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.83% 8.01% 5.21% 8.17% 6.92% 7.40% 4.68% -
ROE 11.42% 13.36% 6.71% 14.29% 11.78% 12.90% 7.16% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 381.19 371.89 288.90 383.27 350.72 350.43 290.58 19.81%
EPS 26.04 29.80 15.04 31.30 24.27 25.92 13.60 54.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.24 2.19 2.06 2.01 1.90 12.91%
Adjusted Per Share Value based on latest NOSH - 60,183
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 380.04 369.25 288.00 381.37 348.83 348.18 289.63 19.83%
EPS 25.96 29.59 14.99 31.14 24.14 25.75 13.56 54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2731 2.2142 2.233 2.1791 2.0489 1.9971 1.8938 12.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.82 4.72 3.76 4.50 4.82 5.30 5.10 -
P/RPS 1.26 1.27 1.30 1.17 1.37 1.51 1.76 -19.95%
P/EPS 18.51 15.84 25.00 14.38 19.86 20.45 37.50 -37.51%
EY 5.40 6.31 4.00 6.96 5.03 4.89 2.67 59.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.12 1.68 2.05 2.34 2.64 2.68 -14.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 -
Price 5.25 4.88 4.02 3.84 4.82 5.20 5.50 -
P/RPS 1.38 1.31 1.39 1.00 1.37 1.48 1.89 -18.89%
P/EPS 20.16 16.38 26.73 12.27 19.86 20.06 40.44 -37.10%
EY 4.96 6.11 3.74 8.15 5.03 4.98 2.47 59.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.19 1.79 1.75 2.34 2.59 2.89 -14.10%

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