[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 420.64%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 284,417 278,686 272,752 263,896 248,952 240,202 199,304 26.72%
PBT 13,745 12,694 9,388 12,147 4,025 4,772 5,620 81.42%
Tax -4,122 -3,808 -2,816 -3,590 -1,208 -1,432 -1,684 81.52%
NP 9,622 8,886 6,572 8,557 2,817 3,340 3,936 81.37%
-
NP to SH 8,101 7,472 4,976 6,921 1,329 2,056 2,732 106.26%
-
Tax Rate 29.99% 30.00% 30.00% 29.55% 30.01% 30.01% 29.96% -
Total Cost 274,794 269,800 266,180 255,339 246,134 236,862 195,368 25.51%
-
Net Worth 173,945 180,462 177,541 178,158 172,209 180,807 180,723 -2.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 173,945 180,462 177,541 178,158 172,209 180,807 180,723 -2.51%
NOSH 60,397 60,355 60,388 60,392 60,424 60,470 60,442 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.38% 3.19% 2.41% 3.24% 1.13% 1.39% 1.97% -
ROE 4.66% 4.14% 2.80% 3.88% 0.77% 1.14% 1.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 470.91 461.74 451.66 436.97 412.01 397.22 329.74 26.78%
EPS 13.41 12.38 8.24 11.46 2.20 3.40 4.52 106.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.99 2.94 2.95 2.85 2.99 2.99 -2.46%
Adjusted Per Share Value based on latest NOSH - 60,387
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 470.87 461.39 451.56 436.90 412.16 397.67 329.96 26.72%
EPS 13.41 12.37 8.24 11.46 2.20 3.40 4.52 106.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8798 2.9877 2.9393 2.9495 2.851 2.9934 2.992 -2.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.85 1.86 1.92 1.68 1.63 1.50 1.21 -
P/RPS 0.39 0.40 0.43 0.38 0.40 0.38 0.37 3.56%
P/EPS 13.79 15.02 23.30 14.66 74.09 44.12 26.77 -35.71%
EY 7.25 6.66 4.29 6.82 1.35 2.27 3.74 55.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.65 0.57 0.57 0.50 0.40 36.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 10/08/10 25/05/10 23/02/10 24/11/09 20/08/09 28/05/09 -
Price 1.86 1.85 1.96 1.80 1.66 1.65 1.83 -
P/RPS 0.39 0.40 0.43 0.41 0.40 0.42 0.55 -20.46%
P/EPS 13.87 14.94 23.79 15.71 75.45 48.53 40.49 -51.01%
EY 7.21 6.69 4.20 6.37 1.33 2.06 2.47 104.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.67 0.61 0.58 0.55 0.61 4.32%

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