[MSNIAGA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.55%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 294,894 316,226 332,339 330,807 331,460 322,493 312,552 -3.80%
PBT 17,886 22,549 24,731 25,430 22,547 23,931 22,368 -13.86%
Tax -5,627 -6,986 -7,303 -7,467 -6,592 -7,028 -6,915 -12.84%
NP 12,259 15,563 17,428 17,963 15,955 16,903 15,453 -14.31%
-
NP to SH 11,239 14,727 16,498 17,331 15,398 16,395 15,076 -17.79%
-
Tax Rate 31.46% 30.98% 29.53% 29.36% 29.24% 29.37% 30.91% -
Total Cost 282,635 300,663 314,911 312,844 315,505 305,590 297,099 -3.27%
-
Net Worth 172,380 173,440 170,791 177,574 171,583 120,769 161,748 4.33%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 172,380 173,440 170,791 177,574 171,583 120,769 161,748 4.33%
NOSH 60,484 60,432 60,350 60,399 60,416 60,384 60,353 0.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.16% 4.92% 5.24% 5.43% 4.81% 5.24% 4.94% -
ROE 6.52% 8.49% 9.66% 9.76% 8.97% 13.58% 9.32% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 487.55 523.27 550.68 547.70 548.62 534.06 517.86 -3.94%
EPS 18.58 24.37 27.34 28.69 25.49 27.15 24.98 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.87 2.83 2.94 2.84 2.00 2.68 4.18%
Adjusted Per Share Value based on latest NOSH - 60,399
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 488.22 523.54 550.21 547.68 548.76 533.91 517.45 -3.80%
EPS 18.61 24.38 27.31 28.69 25.49 27.14 24.96 -17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8539 2.8714 2.8276 2.9399 2.8407 1.9994 2.6779 4.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.46 2.70 2.52 2.60 2.55 2.66 2.53 -
P/RPS 0.50 0.52 0.46 0.47 0.46 0.50 0.49 1.35%
P/EPS 13.24 11.08 9.22 9.06 10.01 9.80 10.13 19.56%
EY 7.55 9.03 10.85 11.04 9.99 10.21 9.87 -16.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.89 0.88 0.90 1.33 0.94 -5.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 17/11/06 11/08/06 08/05/06 24/02/06 25/10/05 -
Price 2.58 2.55 2.59 2.53 2.93 2.75 2.58 -
P/RPS 0.53 0.49 0.47 0.46 0.53 0.51 0.50 3.96%
P/EPS 13.88 10.46 9.47 8.82 11.50 10.13 10.33 21.78%
EY 7.20 9.56 10.55 11.34 8.70 9.87 9.68 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.92 0.86 1.03 1.38 0.96 -3.50%

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