[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -51.86%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 269,742 229,552 223,032 173,956 230,354 210,700 210,310 17.99%
PBT 27,029 23,066 26,190 13,424 26,677 22,148 22,770 12.07%
Tax -8,408 -7,385 -8,318 -4,368 -7,865 -7,569 -7,214 10.71%
NP 18,621 15,681 17,872 9,056 18,812 14,578 15,556 12.70%
-
NP to SH 18,621 15,681 17,872 9,056 18,812 14,578 15,556 12.70%
-
Tax Rate 31.11% 32.02% 31.76% 32.54% 29.48% 34.17% 31.68% -
Total Cost 251,121 213,870 205,160 164,900 211,542 196,121 194,754 18.41%
-
Net Worth 144,504 137,301 133,740 134,876 131,623 123,758 120,631 12.75%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 144,504 137,301 133,740 134,876 131,623 123,758 120,631 12.75%
NOSH 60,210 60,220 59,973 60,212 60,102 60,076 60,015 0.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.90% 6.83% 8.01% 5.21% 8.17% 6.92% 7.40% -
ROE 12.89% 11.42% 13.36% 6.71% 14.29% 11.78% 12.90% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 448.00 381.19 371.89 288.90 383.27 350.72 350.43 17.73%
EPS 30.94 26.04 29.80 15.04 31.30 24.27 25.92 12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.28 2.23 2.24 2.19 2.06 2.01 12.51%
Adjusted Per Share Value based on latest NOSH - 60,212
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 446.58 380.04 369.25 288.00 381.37 348.83 348.18 17.99%
EPS 30.83 25.96 29.59 14.99 31.14 24.14 25.75 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3924 2.2731 2.2142 2.233 2.1791 2.0489 1.9971 12.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.10 4.82 4.72 3.76 4.50 4.82 5.30 -
P/RPS 1.14 1.26 1.27 1.30 1.17 1.37 1.51 -17.04%
P/EPS 16.49 18.51 15.84 25.00 14.38 19.86 20.45 -13.33%
EY 6.06 5.40 6.31 4.00 6.96 5.03 4.89 15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.11 2.12 1.68 2.05 2.34 2.64 -13.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 03/11/03 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 -
Price 4.80 5.25 4.88 4.02 3.84 4.82 5.20 -
P/RPS 1.07 1.38 1.31 1.39 1.00 1.37 1.48 -19.39%
P/EPS 15.52 20.16 16.38 26.73 12.27 19.86 20.06 -15.68%
EY 6.44 4.96 6.11 3.74 8.15 5.03 4.98 18.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.30 2.19 1.79 1.75 2.34 2.59 -15.79%

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