[MSNIAGA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.98%
YoY- -45.41%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 334,461 374,345 355,680 324,445 318,741 294,894 316,226 3.81%
PBT 19,912 22,640 19,870 14,700 12,772 17,886 22,549 -7.96%
Tax -5,720 -6,544 -5,717 -4,691 -4,129 -5,627 -6,986 -12.48%
NP 14,192 16,096 14,153 10,009 8,643 12,259 15,563 -5.96%
-
NP to SH 12,559 14,537 12,694 9,007 7,445 11,239 14,727 -10.08%
-
Tax Rate 28.73% 28.90% 28.77% 31.91% 32.33% 31.46% 30.98% -
Total Cost 320,269 358,249 341,527 314,436 310,098 282,635 300,663 4.30%
-
Net Worth 180,321 175,750 178,162 169,223 173,885 172,380 173,440 2.63%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 180,321 175,750 178,162 169,223 173,885 172,380 173,440 2.63%
NOSH 60,714 59,375 60,394 60,437 60,376 60,484 60,432 0.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.24% 4.30% 3.98% 3.08% 2.71% 4.16% 4.92% -
ROE 6.96% 8.27% 7.12% 5.32% 4.28% 6.52% 8.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 550.88 630.48 588.93 536.83 527.92 487.55 523.27 3.49%
EPS 20.69 24.48 21.02 14.90 12.33 18.58 24.37 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.96 2.95 2.80 2.88 2.85 2.87 2.31%
Adjusted Per Share Value based on latest NOSH - 60,437
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 554.03 620.10 589.18 537.44 527.99 488.49 523.83 3.81%
EPS 20.80 24.08 21.03 14.92 12.33 18.62 24.40 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.987 2.9113 2.9512 2.8032 2.8804 2.8555 2.873 2.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.60 1.48 1.54 1.88 2.36 2.46 2.70 -
P/RPS 0.29 0.23 0.26 0.35 0.45 0.50 0.52 -32.27%
P/EPS 7.73 6.04 7.33 12.61 19.14 13.24 11.08 -21.35%
EY 12.93 16.54 13.65 7.93 5.22 7.55 9.03 27.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.52 0.67 0.82 0.86 0.94 -30.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 26/11/07 28/08/07 28/05/07 28/02/07 -
Price 1.57 1.96 1.47 1.72 2.10 2.58 2.55 -
P/RPS 0.29 0.31 0.25 0.32 0.40 0.53 0.49 -29.53%
P/EPS 7.59 8.01 6.99 11.54 17.03 13.88 10.46 -19.26%
EY 13.18 12.49 14.30 8.66 5.87 7.20 9.56 23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.50 0.61 0.73 0.91 0.89 -29.24%

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