[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 18.75%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 271,562 299,976 310,868 269,742 229,552 223,032 173,956 34.46%
PBT 20,553 26,196 15,468 27,029 23,066 26,190 13,424 32.73%
Tax -6,277 -7,838 -4,756 -8,408 -7,385 -8,318 -4,368 27.26%
NP 14,276 18,358 10,712 18,621 15,681 17,872 9,056 35.33%
-
NP to SH 14,276 18,358 10,712 18,621 15,681 17,872 9,056 35.33%
-
Tax Rate 30.54% 29.92% 30.75% 31.11% 32.02% 31.76% 32.54% -
Total Cost 257,286 281,618 300,156 251,121 213,870 205,160 164,900 34.41%
-
Net Worth 148,557 146,743 148,106 144,504 137,301 133,740 134,876 6.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 148,557 146,743 148,106 144,504 137,301 133,740 134,876 6.63%
NOSH 60,389 60,388 60,451 60,210 60,220 59,973 60,212 0.19%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.26% 6.12% 3.45% 6.90% 6.83% 8.01% 5.21% -
ROE 9.61% 12.51% 7.23% 12.89% 11.42% 13.36% 6.71% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 449.69 496.75 514.24 448.00 381.19 371.89 288.90 34.20%
EPS 23.64 30.40 17.72 30.94 26.04 29.80 15.04 35.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.45 2.40 2.28 2.23 2.24 6.42%
Adjusted Per Share Value based on latest NOSH - 60,404
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 449.59 496.63 514.67 446.58 380.04 369.25 288.00 34.46%
EPS 23.63 30.39 17.73 30.83 25.96 29.59 14.99 35.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4595 2.4294 2.452 2.3924 2.2731 2.2142 2.233 6.63%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.92 3.70 4.54 5.10 4.82 4.72 3.76 -
P/RPS 0.87 0.74 0.88 1.14 1.26 1.27 1.30 -23.43%
P/EPS 16.58 12.17 25.62 16.49 18.51 15.84 25.00 -23.89%
EY 6.03 8.22 3.90 6.06 5.40 6.31 4.00 31.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.52 1.85 2.12 2.11 2.12 1.68 -3.59%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 05/08/04 29/04/04 26/02/04 03/11/03 01/08/03 29/04/03 -
Price 3.66 3.86 4.30 4.80 5.25 4.88 4.02 -
P/RPS 0.81 0.78 0.84 1.07 1.38 1.31 1.39 -30.16%
P/EPS 15.48 12.70 24.27 15.52 20.16 16.38 26.73 -30.45%
EY 6.46 7.88 4.12 6.44 4.96 6.11 3.74 43.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.59 1.76 2.00 2.30 2.19 1.79 -11.48%

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