[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -56.07%
YoY- 34.32%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 230,354 210,700 210,310 174,944 248,261 222,658 205,442 7.90%
PBT 26,677 22,148 22,770 12,056 26,386 20,136 17,678 31.46%
Tax -7,865 -7,569 -7,214 -3,868 -7,749 -6,322 -5,612 25.15%
NP 18,812 14,578 15,556 8,188 18,637 13,813 12,066 34.34%
-
NP to SH 18,812 14,578 15,556 8,188 18,637 13,813 12,066 34.34%
-
Tax Rate 29.48% 34.17% 31.68% 32.08% 29.37% 31.40% 31.75% -
Total Cost 211,542 196,121 194,754 166,756 229,624 208,845 193,376 6.15%
-
Net Worth 131,623 123,758 120,631 114,391 112,061 109,588 105,129 16.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 9,588 - - -
Div Payout % - - - - 51.45% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 131,623 123,758 120,631 114,391 112,061 109,588 105,129 16.11%
NOSH 60,102 60,076 60,015 60,205 59,926 59,884 59,732 0.41%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.17% 6.92% 7.40% 4.68% 7.51% 6.20% 5.87% -
ROE 14.29% 11.78% 12.90% 7.16% 16.63% 12.60% 11.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 383.27 350.72 350.43 290.58 414.28 371.81 343.94 7.46%
EPS 31.30 24.27 25.92 13.60 31.10 23.07 20.20 33.79%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 2.19 2.06 2.01 1.90 1.87 1.83 1.76 15.64%
Adjusted Per Share Value based on latest NOSH - 60,205
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 381.37 348.83 348.18 289.63 411.01 368.63 340.12 7.90%
EPS 31.14 24.14 25.75 13.56 30.85 22.87 19.98 34.31%
DPS 0.00 0.00 0.00 0.00 15.87 0.00 0.00 -
NAPS 2.1791 2.0489 1.9971 1.8938 1.8553 1.8143 1.7405 16.11%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.50 4.82 5.30 5.10 4.38 3.64 3.28 -
P/RPS 1.17 1.37 1.51 1.76 1.06 0.98 0.95 14.85%
P/EPS 14.38 19.86 20.45 37.50 14.08 15.78 16.24 -7.76%
EY 6.96 5.03 4.89 2.67 7.10 6.34 6.16 8.45%
DY 0.00 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 2.05 2.34 2.64 2.68 2.34 1.99 1.86 6.68%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 -
Price 3.84 4.82 5.20 5.50 4.50 3.56 4.16 -
P/RPS 1.00 1.37 1.48 1.89 1.09 0.96 1.21 -11.90%
P/EPS 12.27 19.86 20.06 40.44 14.47 15.43 20.59 -29.11%
EY 8.15 5.03 4.98 2.47 6.91 6.48 4.86 41.01%
DY 0.00 0.00 0.00 0.00 3.56 0.00 0.00 -
P/NAPS 1.75 2.34 2.59 2.89 2.41 1.95 2.36 -18.03%

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