[MSNIAGA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -5.75%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 236,715 230,107 230,354 239,292 250,695 249,387 248,261 -3.13%
PBT 28,387 27,019 26,677 27,895 28,932 27,120 26,386 5.00%
Tax -8,417 -7,990 -7,865 -8,684 -8,550 -7,960 -7,749 5.68%
NP 19,970 19,029 18,812 19,211 20,382 19,160 18,637 4.72%
-
NP to SH 19,970 19,029 18,812 19,211 20,382 19,160 18,637 4.72%
-
Tax Rate 29.65% 29.57% 29.48% 31.13% 29.55% 29.35% 29.37% -
Total Cost 216,745 211,078 211,542 220,081 230,313 230,227 229,624 -3.78%
-
Net Worth 134,041 134,876 131,801 123,599 120,621 114,391 112,159 12.65%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 9,596 9,596 9,596 9,596 -
Div Payout % - - - 49.95% 47.08% 50.09% 51.49% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 134,041 134,876 131,801 123,599 120,621 114,391 112,159 12.65%
NOSH 60,108 60,212 60,183 59,999 60,010 60,205 59,978 0.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.44% 8.27% 8.17% 8.03% 8.13% 7.68% 7.51% -
ROE 14.90% 14.11% 14.27% 15.54% 16.90% 16.75% 16.62% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 393.82 382.16 382.75 398.82 417.75 414.22 413.92 -3.27%
EPS 33.22 31.60 31.26 32.02 33.96 31.82 31.07 4.57%
DPS 0.00 0.00 0.00 16.00 16.00 16.00 16.00 -
NAPS 2.23 2.24 2.19 2.06 2.01 1.90 1.87 12.49%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 391.90 380.96 381.37 396.17 415.04 412.88 411.01 -3.13%
EPS 33.06 31.50 31.14 31.81 33.74 31.72 30.85 4.73%
DPS 0.00 0.00 0.00 15.89 15.89 15.89 15.89 -
NAPS 2.2191 2.233 2.1821 2.0463 1.997 1.8938 1.8569 12.65%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.72 3.76 4.50 4.82 5.30 5.10 4.38 -
P/RPS 1.20 0.98 1.18 1.21 1.27 1.23 1.06 8.64%
P/EPS 14.21 11.90 14.40 15.05 15.60 16.03 14.10 0.52%
EY 7.04 8.41 6.95 6.64 6.41 6.24 7.09 -0.47%
DY 0.00 0.00 0.00 3.32 3.02 3.14 3.65 -
P/NAPS 2.12 1.68 2.05 2.34 2.64 2.68 2.34 -6.38%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 -
Price 4.88 4.02 3.84 4.82 5.20 5.50 4.50 -
P/RPS 1.24 1.05 1.00 1.21 1.24 1.33 1.09 9.00%
P/EPS 14.69 12.72 12.28 15.05 15.31 17.28 14.48 0.96%
EY 6.81 7.86 8.14 6.64 6.53 5.79 6.91 -0.96%
DY 0.00 0.00 0.00 3.32 3.08 2.91 3.56 -
P/NAPS 2.19 1.79 1.75 2.34 2.59 2.89 2.41 -6.19%

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