[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -60.18%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 248,261 222,658 205,442 170,440 229,379 173,505 156,072 36.15%
PBT 26,386 20,136 17,678 9,120 21,136 15,620 13,316 57.56%
Tax -7,749 -6,322 -5,612 -3,024 -5,829 -4,537 -4,010 54.95%
NP 18,637 13,813 12,066 6,096 15,307 11,082 9,306 58.68%
-
NP to SH 18,637 13,813 12,066 6,096 15,307 11,082 9,306 58.68%
-
Tax Rate 29.37% 31.40% 31.75% 33.16% 27.58% 29.05% 30.11% -
Total Cost 229,624 208,845 193,376 164,344 214,072 162,422 146,766 34.66%
-
Net Worth 112,061 109,588 105,129 102,412 99,671 97,471 93,656 12.66%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 9,588 - - - 6,004 - - -
Div Payout % 51.45% - - - 39.23% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 112,061 109,588 105,129 102,412 99,671 97,471 93,656 12.66%
NOSH 59,926 59,884 59,732 60,960 60,043 59,798 59,653 0.30%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.51% 6.20% 5.87% 3.58% 6.67% 6.39% 5.96% -
ROE 16.63% 12.60% 11.48% 5.95% 15.36% 11.37% 9.94% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 414.28 371.81 343.94 279.59 382.02 290.15 261.63 35.73%
EPS 31.10 23.07 20.20 10.00 25.50 18.53 15.60 58.20%
DPS 16.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.87 1.83 1.76 1.68 1.66 1.63 1.57 12.32%
Adjusted Per Share Value based on latest NOSH - 60,960
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 411.01 368.63 340.12 282.18 379.75 287.25 258.39 36.14%
EPS 30.85 22.87 19.98 10.09 25.34 18.35 15.41 58.64%
DPS 15.87 0.00 0.00 0.00 9.94 0.00 0.00 -
NAPS 1.8553 1.8143 1.7405 1.6955 1.6501 1.6137 1.5506 12.66%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.38 3.64 3.28 4.02 4.42 6.60 10.00 -
P/RPS 1.06 0.98 0.95 1.44 1.16 2.27 3.82 -57.35%
P/EPS 14.08 15.78 16.24 40.20 17.34 35.61 64.10 -63.49%
EY 7.10 6.34 6.16 2.49 5.77 2.81 1.56 173.87%
DY 3.65 0.00 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 2.34 1.99 1.86 2.39 2.66 4.05 6.37 -48.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 -
Price 4.50 3.56 4.16 3.94 4.80 6.95 6.95 -
P/RPS 1.09 0.96 1.21 1.41 1.26 2.40 2.66 -44.74%
P/EPS 14.47 15.43 20.59 39.40 18.83 37.50 44.55 -52.65%
EY 6.91 6.48 4.86 2.54 5.31 2.67 2.24 111.47%
DY 3.56 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 2.41 1.95 2.36 2.35 2.89 4.26 4.43 -33.28%

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