[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 327.27%
YoY- 158.52%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 224,445 139,738 85,601 240,189 153,566 84,473 49,203 174.79%
PBT 2,955 2,551 1,060 6,259 1,313 -1,007 360 306.39%
Tax -256 -202 -162 -783 -36 -36 -28 336.65%
NP 2,699 2,349 898 5,476 1,277 -1,043 332 303.79%
-
NP to SH 2,597 2,345 879 5,469 1,280 -1,046 283 337.72%
-
Tax Rate 8.66% 7.92% 15.28% 12.51% 2.74% - 7.78% -
Total Cost 221,746 137,389 84,703 234,713 152,289 85,516 48,871 173.82%
-
Net Worth 104,706 104,453 106,361 105,480 104,990 102,665 103,994 0.45%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,020 3,020 3,020 - - - - -
Div Payout % 116.29% 128.79% 343.58% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 104,706 104,453 106,361 105,480 104,990 102,665 103,994 0.45%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.20% 1.68% 1.05% 2.28% 0.83% -1.23% 0.67% -
ROE 2.48% 2.25% 0.83% 5.18% 1.22% -1.02% 0.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 371.59 231.35 141.72 397.65 254.24 139.85 81.46 174.79%
EPS 4.30 3.88 1.46 9.05 2.12 -1.73 0.47 336.84%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.7335 1.7293 1.7609 1.7463 1.7382 1.6997 1.7217 0.45%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 371.79 231.47 141.80 397.87 254.38 139.93 81.50 174.80%
EPS 4.30 3.88 1.46 9.06 2.12 -1.73 0.47 336.84%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.7345 1.7303 1.7619 1.7473 1.7392 1.7006 1.7227 0.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.29 1.45 1.50 1.58 1.56 1.47 1.46 -
P/RPS 0.35 0.63 1.06 0.40 0.61 1.05 1.79 -66.27%
P/EPS 30.00 37.35 103.08 17.45 73.61 -84.89 311.61 -78.96%
EY 3.33 2.68 0.97 5.73 1.36 -1.18 0.32 375.96%
DY 3.88 3.45 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.85 0.90 0.90 0.86 0.85 -8.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 17/08/22 25/05/22 25/02/22 19/11/21 17/08/21 20/05/21 -
Price 1.15 1.39 1.47 1.51 1.52 1.55 1.66 -
P/RPS 0.31 0.60 1.04 0.38 0.60 1.11 2.04 -71.49%
P/EPS 26.75 35.80 101.01 16.68 71.73 -89.51 354.30 -82.10%
EY 3.74 2.79 0.99 6.00 1.39 -1.12 0.28 462.07%
DY 4.35 3.60 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.83 0.86 0.87 0.91 0.96 -22.08%

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