[MSNIAGA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.66%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 308,214 303,970 269,742 244,493 236,715 230,107 230,354 21.44%
PBT 27,032 27,540 27,029 27,366 28,387 27,019 26,677 0.88%
Tax -8,168 -8,505 -8,408 -7,727 -8,417 -7,990 -7,865 2.55%
NP 18,864 19,035 18,621 19,639 19,970 19,029 18,812 0.18%
-
NP to SH 18,864 19,035 18,621 19,639 19,970 19,029 18,812 0.18%
-
Tax Rate 30.22% 30.88% 31.11% 28.24% 29.65% 29.57% 29.48% -
Total Cost 289,350 284,935 251,121 224,854 216,745 211,078 211,542 23.24%
-
Net Worth 146,816 148,106 144,970 137,628 134,041 134,876 131,801 7.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 146,816 148,106 144,970 137,628 134,041 134,876 131,801 7.46%
NOSH 60,418 60,451 60,404 60,363 60,108 60,212 60,183 0.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.12% 6.26% 6.90% 8.03% 8.44% 8.27% 8.17% -
ROE 12.85% 12.85% 12.84% 14.27% 14.90% 14.11% 14.27% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 510.13 502.83 446.56 405.04 393.82 382.16 382.75 21.13%
EPS 31.22 31.49 30.83 32.53 33.22 31.60 31.26 -0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.45 2.40 2.28 2.23 2.24 2.19 7.18%
Adjusted Per Share Value based on latest NOSH - 60,363
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 510.27 503.24 446.58 404.78 391.90 380.96 381.37 21.44%
EPS 31.23 31.51 30.83 32.51 33.06 31.50 31.14 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4307 2.452 2.4001 2.2785 2.2191 2.233 2.1821 7.46%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.70 4.54 5.10 4.82 4.72 3.76 4.50 -
P/RPS 0.73 0.90 1.14 1.19 1.20 0.98 1.18 -27.41%
P/EPS 11.85 14.42 16.54 14.81 14.21 11.90 14.40 -12.19%
EY 8.44 6.94 6.04 6.75 7.04 8.41 6.95 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.85 2.12 2.11 2.12 1.68 2.05 -18.09%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 05/08/04 29/04/04 26/02/04 03/11/03 01/08/03 29/04/03 25/02/03 -
Price 3.86 4.30 4.80 5.25 4.88 4.02 3.84 -
P/RPS 0.76 0.86 1.07 1.30 1.24 1.05 1.00 -16.73%
P/EPS 12.36 13.66 15.57 16.14 14.69 12.72 12.28 0.43%
EY 8.09 7.32 6.42 6.20 6.81 7.86 8.14 -0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.76 2.00 2.30 2.19 1.79 1.75 -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