[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 150.6%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 186,756 122,129 57,361 292,919 224,445 139,738 85,601 68.13%
PBT 785 -787 217 6,434 2,955 2,551 1,060 -18.13%
Tax -72 -52 -30 258 -256 -202 -162 -41.73%
NP 713 -839 187 6,692 2,699 2,349 898 -14.24%
-
NP to SH 734 -792 180 6,508 2,597 2,345 879 -11.31%
-
Tax Rate 9.17% - 13.82% -4.01% 8.66% 7.92% 15.28% -
Total Cost 186,043 122,968 57,174 286,227 221,746 137,389 84,703 68.88%
-
Net Worth 108,530 107,002 110,994 110,463 104,706 104,453 106,361 1.35%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 6,040 3,020 3,020 3,020 -
Div Payout % - - - 92.81% 116.29% 128.79% 343.58% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 108,530 107,002 110,994 110,463 104,706 104,453 106,361 1.35%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.38% -0.69% 0.33% 2.28% 1.20% 1.68% 1.05% -
ROE 0.68% -0.74% 0.16% 5.89% 2.48% 2.25% 0.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 309.19 202.19 94.97 484.95 371.59 231.35 141.72 68.13%
EPS 1.22 -1.31 0.30 10.77 4.30 3.88 1.46 -11.27%
DPS 0.00 0.00 0.00 10.00 5.00 5.00 5.00 -
NAPS 1.7968 1.7715 1.8376 1.8288 1.7335 1.7293 1.7609 1.35%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 309.36 202.31 95.02 485.22 371.79 231.47 141.80 68.13%
EPS 1.22 -1.31 0.30 10.78 4.30 3.88 1.46 -11.27%
DPS 0.00 0.00 0.00 10.01 5.00 5.00 5.00 -
NAPS 1.7978 1.7725 1.8386 1.8298 1.7345 1.7303 1.7619 1.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.29 1.20 1.30 1.61 1.29 1.45 1.50 -
P/RPS 0.42 0.59 1.37 0.33 0.35 0.63 1.06 -46.02%
P/EPS 106.16 -91.52 436.24 14.94 30.00 37.35 103.08 1.98%
EY 0.94 -1.09 0.23 6.69 3.33 2.68 0.97 -2.07%
DY 0.00 0.00 0.00 6.21 3.88 3.45 3.33 -
P/NAPS 0.72 0.68 0.71 0.88 0.74 0.84 0.85 -10.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 21/08/23 23/05/23 28/02/23 22/11/22 17/08/22 25/05/22 -
Price 1.43 1.23 1.30 1.30 1.15 1.39 1.47 -
P/RPS 0.46 0.61 1.37 0.27 0.31 0.60 1.04 -41.91%
P/EPS 117.68 -93.81 436.24 12.07 26.75 35.80 101.01 10.70%
EY 0.85 -1.07 0.23 8.29 3.74 2.79 0.99 -9.65%
DY 0.00 0.00 0.00 7.69 4.35 3.60 3.40 -
P/NAPS 0.80 0.69 0.71 0.71 0.66 0.80 0.83 -2.42%

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