[MSNIAGA] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -5.39%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 266,244 254,064 240,440 229,379 197,011 189,117 192,921 23.93%
PBT 24,523 23,317 21,780 21,136 19,919 18,170 18,262 21.69%
Tax -7,168 -6,630 -6,075 -5,829 -3,740 -2,291 -1,023 265.73%
NP 17,355 16,687 15,705 15,307 16,179 15,879 17,239 0.44%
-
NP to SH 17,355 16,687 15,705 15,307 16,179 15,879 17,239 0.44%
-
Tax Rate 29.23% 28.43% 27.89% 27.58% 18.78% 12.61% 5.60% -
Total Cost 248,889 237,377 224,735 214,072 180,832 173,238 175,682 26.11%
-
Net Worth 109,977 105,811 102,412 99,302 97,773 93,854 89,487 14.72%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 5,982 5,982 5,982 5,982 - - - -
Div Payout % 34.47% 35.85% 38.09% 39.08% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 109,977 105,811 102,412 99,302 97,773 93,854 89,487 14.72%
NOSH 60,097 60,120 60,960 59,820 59,983 59,779 59,263 0.93%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.52% 6.57% 6.53% 6.67% 8.21% 8.40% 8.94% -
ROE 15.78% 15.77% 15.33% 15.41% 16.55% 16.92% 19.26% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 443.02 422.59 394.42 383.45 328.44 316.36 325.53 22.78%
EPS 28.88 27.76 25.76 25.59 26.97 26.56 29.09 -0.48%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.83 1.76 1.68 1.66 1.63 1.57 1.51 13.65%
Adjusted Per Share Value based on latest NOSH - 59,820
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 440.79 420.62 398.07 379.75 326.17 313.10 319.40 23.93%
EPS 28.73 27.63 26.00 25.34 26.79 26.29 28.54 0.44%
DPS 9.90 9.90 9.90 9.90 0.00 0.00 0.00 -
NAPS 1.8208 1.7518 1.6955 1.644 1.6187 1.5538 1.4815 14.72%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.64 3.28 4.02 4.42 6.60 10.00 15.90 -
P/RPS 0.82 0.78 1.02 1.15 2.01 3.16 4.88 -69.51%
P/EPS 12.60 11.82 15.60 17.27 24.47 37.65 54.66 -62.37%
EY 7.93 8.46 6.41 5.79 4.09 2.66 1.83 165.55%
DY 2.75 3.05 2.49 2.26 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 2.39 2.66 4.05 6.37 10.53 -67.03%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 - -
Price 3.56 4.16 3.94 4.80 6.95 6.95 0.00 -
P/RPS 0.80 0.98 1.00 1.25 2.12 2.20 0.00 -
P/EPS 12.33 14.99 15.29 18.76 25.77 26.16 0.00 -
EY 8.11 6.67 6.54 5.33 3.88 3.82 0.00 -
DY 2.81 2.40 2.54 2.08 0.00 0.00 0.00 -
P/NAPS 1.95 2.36 2.35 2.89 4.26 4.43 0.00 -

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