[MSNIAGA] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 37.79%
YoY- -31.55%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 235,984 255,493 259,795 255,230 275,310 264,679 292,919 -13.43%
PBT 4,500 5,758 3,001 4,264 3,096 5,591 6,434 -21.22%
Tax 850 864 864 442 408 390 258 121.57%
NP 5,350 6,622 3,865 4,706 3,504 5,981 6,692 -13.87%
-
NP to SH 5,478 6,732 3,903 4,645 3,371 5,809 6,508 -10.86%
-
Tax Rate -18.89% -15.01% -28.79% -10.37% -13.18% -6.98% -4.01% -
Total Cost 230,634 248,871 255,930 250,524 271,806 258,698 286,227 -13.41%
-
Net Worth 109,677 113,416 110,408 108,530 107,002 110,994 110,463 -0.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 1,510 1,510 1,510 3,020 3,020 3,020 6,040 -60.34%
Div Payout % 27.57% 22.43% 38.69% 65.02% 89.59% 51.99% 92.81% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 109,677 113,416 110,408 108,530 107,002 110,994 110,463 -0.47%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.27% 2.59% 1.49% 1.84% 1.27% 2.26% 2.28% -
ROE 4.99% 5.94% 3.54% 4.28% 3.15% 5.23% 5.89% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 390.69 422.99 430.11 422.55 455.80 438.20 484.95 -13.43%
EPS 9.07 11.15 6.46 7.69 5.58 9.62 10.77 -10.83%
DPS 2.50 2.50 2.50 5.00 5.00 5.00 10.00 -60.34%
NAPS 1.8158 1.8777 1.8279 1.7968 1.7715 1.8376 1.8288 -0.47%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 390.91 423.22 430.35 422.79 456.05 438.44 485.22 -13.42%
EPS 9.07 11.15 6.47 7.69 5.58 9.62 10.78 -10.88%
DPS 2.50 2.50 2.50 5.00 5.00 5.00 10.01 -60.37%
NAPS 1.8168 1.8787 1.8289 1.7978 1.7725 1.8386 1.8298 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.50 1.48 1.38 1.29 1.20 1.30 1.61 -
P/RPS 0.38 0.35 0.32 0.31 0.26 0.30 0.33 9.87%
P/EPS 16.54 13.28 21.36 16.77 21.50 13.52 14.94 7.02%
EY 6.05 7.53 4.68 5.96 4.65 7.40 6.69 -6.48%
DY 1.67 1.69 1.81 3.88 4.17 3.85 6.21 -58.37%
P/NAPS 0.83 0.79 0.75 0.72 0.68 0.71 0.88 -3.82%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 30/05/24 29/02/24 21/11/23 21/08/23 23/05/23 28/02/23 -
Price 1.52 1.60 1.49 1.43 1.23 1.30 1.30 -
P/RPS 0.39 0.38 0.35 0.34 0.27 0.30 0.27 27.80%
P/EPS 16.76 14.36 23.06 18.60 22.04 13.52 12.07 24.48%
EY 5.97 6.97 4.34 5.38 4.54 7.40 8.29 -19.67%
DY 1.64 1.56 1.68 3.50 4.07 3.85 7.69 -64.33%
P/NAPS 0.84 0.85 0.82 0.80 0.69 0.71 0.71 11.87%

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