[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 26.39%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 304,920 297,250 255,692 322,493 291,792 280,622 219,824 24.35%
PBT 20,134 23,502 10,608 23,931 19,068 20,504 16,144 15.84%
Tax -5,960 -6,898 -3,024 -7,028 -5,593 -6,020 -4,768 16.02%
NP 14,174 16,604 7,584 16,903 13,474 14,484 11,376 15.77%
-
NP to SH 13,109 15,874 6,960 16,395 12,972 14,002 10,948 12.74%
-
Tax Rate 29.60% 29.35% 28.51% 29.37% 29.33% 29.36% 29.53% -
Total Cost 290,745 280,646 248,108 305,590 278,317 266,138 208,448 24.81%
-
Net Worth 170,912 177,585 171,583 167,315 161,848 166,719 162,528 3.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,912 177,585 171,583 167,315 161,848 166,719 162,528 3.40%
NOSH 60,393 60,403 60,416 60,402 60,391 60,405 60,419 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.65% 5.59% 2.97% 5.24% 4.62% 5.16% 5.18% -
ROE 7.67% 8.94% 4.06% 9.80% 8.01% 8.40% 6.74% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 504.89 492.11 423.21 533.91 483.17 464.56 363.83 24.38%
EPS 21.71 26.28 11.52 27.14 21.48 23.18 18.12 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.94 2.84 2.77 2.68 2.76 2.69 3.43%
Adjusted Per Share Value based on latest NOSH - 60,384
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 504.82 492.12 423.32 533.91 483.08 464.59 363.93 24.35%
EPS 21.70 26.28 11.52 27.14 21.48 23.18 18.13 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8296 2.9401 2.8407 2.77 2.6795 2.7602 2.6908 3.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.52 2.60 2.55 2.66 2.53 2.68 3.00 -
P/RPS 0.50 0.53 0.60 0.50 0.52 0.58 0.82 -28.07%
P/EPS 11.61 9.89 22.14 9.80 11.78 11.56 16.56 -21.06%
EY 8.61 10.11 4.52 10.20 8.49 8.65 6.04 26.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.90 0.96 0.94 0.97 1.12 -14.19%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 04/05/05 -
Price 2.59 2.53 2.93 2.75 2.58 2.66 2.80 -
P/RPS 0.51 0.51 0.69 0.52 0.53 0.57 0.77 -23.99%
P/EPS 11.93 9.63 25.43 10.13 12.01 11.48 15.45 -15.81%
EY 8.38 10.39 3.93 9.87 8.33 8.71 6.47 18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 1.03 0.99 0.96 0.96 1.04 -7.84%

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