[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 38.55%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 311,302 271,906 233,292 297,619 248,538 233,184 212,644 28.84%
PBT 12,028 12,458 8,560 21,200 16,610 12,630 11,888 0.78%
Tax -3,848 -3,738 -2,568 -5,881 -4,982 -3,790 -3,568 5.15%
NP 8,180 8,720 5,992 15,319 11,628 8,840 8,320 -1.12%
-
NP to SH 6,622 7,294 4,660 13,580 9,801 6,986 6,332 3.02%
-
Tax Rate 31.99% 30.00% 30.00% 27.74% 29.99% 30.01% 30.01% -
Total Cost 303,122 263,186 227,300 282,300 236,910 224,344 204,324 29.98%
-
Net Worth 179,393 187,246 184,830 183,622 177,583 183,110 180,655 -0.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 179,393 187,246 184,830 183,622 177,583 183,110 180,655 -0.46%
NOSH 60,402 60,402 60,402 60,402 60,402 60,432 60,419 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.63% 3.21% 2.57% 5.15% 4.68% 3.79% 3.91% -
ROE 3.69% 3.90% 2.52% 7.40% 5.52% 3.82% 3.51% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 515.38 450.16 386.23 492.73 411.47 385.86 351.94 28.86%
EPS 10.96 12.08 7.72 22.48 16.23 11.56 10.48 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.10 3.06 3.04 2.94 3.03 2.99 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 515.38 450.16 386.23 492.73 411.47 386.05 352.05 28.83%
EPS 10.96 12.08 7.72 22.48 16.23 11.57 10.48 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.10 3.06 3.04 2.94 3.0315 2.9909 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.12 2.11 2.26 2.02 1.82 1.97 2.02 -
P/RPS 0.41 0.47 0.59 0.41 0.44 0.51 0.57 -19.67%
P/EPS 19.34 17.47 29.29 8.98 11.22 17.04 19.27 0.24%
EY 5.17 5.72 3.41 11.13 8.92 5.87 5.19 -0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.74 0.66 0.62 0.65 0.68 2.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 15/08/12 15/05/12 23/02/12 10/11/11 11/08/11 30/05/11 -
Price 2.10 2.04 2.30 2.18 1.94 1.90 2.27 -
P/RPS 0.41 0.45 0.60 0.44 0.47 0.49 0.64 -25.62%
P/EPS 19.15 16.89 29.81 9.70 11.96 16.44 21.66 -7.86%
EY 5.22 5.92 3.35 10.31 8.36 6.08 4.62 8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.75 0.72 0.66 0.63 0.76 -4.42%

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