[MSNIAGA] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
13-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 1.89%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 254,064 240,440 229,379 197,011 189,117 192,921 188,762 -0.30%
PBT 23,317 21,780 21,136 19,919 18,170 18,262 17,652 -0.28%
Tax -6,630 -6,075 -5,829 -3,740 -2,291 -1,023 -611 -2.38%
NP 16,687 15,705 15,307 16,179 15,879 17,239 17,041 0.02%
-
NP to SH 16,687 15,705 15,307 16,179 15,879 17,239 17,041 0.02%
-
Tax Rate 28.43% 27.89% 27.58% 18.78% 12.61% 5.60% 3.46% -
Total Cost 237,377 224,735 214,072 180,832 173,238 175,682 171,721 -0.32%
-
Net Worth 105,811 102,412 99,302 97,773 93,854 89,487 87,654 -0.19%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 5,982 5,982 5,982 - - - - -100.00%
Div Payout % 35.85% 38.09% 39.08% - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 105,811 102,412 99,302 97,773 93,854 89,487 87,654 -0.19%
NOSH 60,120 60,960 59,820 59,983 59,779 59,263 58,828 -0.02%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 6.57% 6.53% 6.67% 8.21% 8.40% 8.94% 9.03% -
ROE 15.77% 15.33% 15.41% 16.55% 16.92% 19.26% 19.44% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 422.59 394.42 383.45 328.44 316.36 325.53 320.87 -0.27%
EPS 27.76 25.76 25.59 26.97 26.56 29.09 28.97 0.04%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.76 1.68 1.66 1.63 1.57 1.51 1.49 -0.16%
Adjusted Per Share Value based on latest NOSH - 59,983
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 420.85 398.29 379.96 326.35 313.27 319.57 312.68 -0.30%
EPS 27.64 26.02 25.36 26.80 26.30 28.56 28.23 0.02%
DPS 9.91 9.91 9.91 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7528 1.6965 1.6449 1.6196 1.5547 1.4824 1.452 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 3.28 4.02 4.42 6.60 10.00 15.90 0.00 -
P/RPS 0.78 1.02 1.15 2.01 3.16 4.88 0.00 -100.00%
P/EPS 11.82 15.60 17.27 24.47 37.65 54.66 0.00 -100.00%
EY 8.46 6.41 5.79 4.09 2.66 1.83 0.00 -100.00%
DY 3.05 2.49 2.26 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.86 2.39 2.66 4.05 6.37 10.53 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 - - -
Price 4.16 3.94 4.80 6.95 6.95 0.00 0.00 -
P/RPS 0.98 1.00 1.25 2.12 2.20 0.00 0.00 -100.00%
P/EPS 14.99 15.29 18.76 25.77 26.16 0.00 0.00 -100.00%
EY 6.67 6.54 5.33 3.88 3.82 0.00 0.00 -100.00%
DY 2.40 2.54 2.08 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.36 2.35 2.89 4.26 4.43 0.00 0.00 -100.00%

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