[MSNIAGA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -27.67%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 253,334 251,724 263,154 306,236 334,461 374,345 355,680 -20.26%
PBT 13,890 14,166 13,520 15,201 19,912 22,640 19,870 -21.25%
Tax -4,661 -4,737 -4,540 -4,304 -5,720 -6,544 -5,717 -12.73%
NP 9,229 9,429 8,980 10,897 14,192 16,096 14,153 -24.82%
-
NP to SH 7,548 7,628 7,040 9,084 12,559 14,537 12,694 -29.31%
-
Tax Rate 33.56% 33.44% 33.58% 28.31% 28.73% 28.90% 28.77% -
Total Cost 244,105 242,295 254,174 295,339 320,269 358,249 341,527 -20.07%
-
Net Worth 180,973 180,723 180,066 169,608 180,321 175,750 178,162 1.05%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 180,973 180,723 180,066 169,608 180,321 175,750 178,162 1.05%
NOSH 60,526 60,442 60,425 60,000 60,714 59,375 60,394 0.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.64% 3.75% 3.41% 3.56% 4.24% 4.30% 3.98% -
ROE 4.17% 4.22% 3.91% 5.36% 6.96% 8.27% 7.12% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 418.55 416.47 435.50 510.39 550.88 630.48 588.93 -20.37%
EPS 12.47 12.62 11.65 15.14 20.69 24.48 21.02 -29.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.99 2.98 2.8268 2.97 2.96 2.95 0.90%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 419.41 416.75 435.67 507.00 553.73 619.76 588.85 -20.26%
EPS 12.50 12.63 11.66 15.04 20.79 24.07 21.02 -29.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9962 2.992 2.9811 2.808 2.9854 2.9097 2.9496 1.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.50 1.21 1.20 1.55 1.60 1.48 1.54 -
P/RPS 0.36 0.29 0.28 0.30 0.29 0.23 0.26 24.25%
P/EPS 12.03 9.59 10.30 10.24 7.73 6.04 7.33 39.17%
EY 8.31 10.43 9.71 9.77 12.93 16.54 13.65 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.40 0.55 0.54 0.50 0.52 -2.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 26/02/09 18/11/08 27/08/08 29/05/08 27/02/08 -
Price 1.65 1.83 1.10 1.30 1.57 1.96 1.47 -
P/RPS 0.39 0.44 0.25 0.25 0.29 0.31 0.25 34.54%
P/EPS 13.23 14.50 9.44 8.59 7.59 8.01 6.99 53.07%
EY 7.56 6.90 10.59 11.65 13.18 12.49 14.30 -34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.37 0.46 0.53 0.66 0.50 6.56%

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