[MSNIAGA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 7.39%
YoY- 21.75%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 239,292 250,695 249,387 248,261 266,244 254,064 240,440 -0.31%
PBT 27,895 28,932 27,120 26,386 24,523 23,317 21,780 17.91%
Tax -8,684 -8,550 -7,960 -7,749 -7,168 -6,630 -6,075 26.86%
NP 19,211 20,382 19,160 18,637 17,355 16,687 15,705 14.36%
-
NP to SH 19,211 20,382 19,160 18,637 17,355 16,687 15,705 14.36%
-
Tax Rate 31.13% 29.55% 29.35% 29.37% 29.23% 28.43% 27.89% -
Total Cost 220,081 230,313 230,227 229,624 248,889 237,377 224,735 -1.38%
-
Net Worth 123,599 120,621 114,391 112,159 109,977 105,811 102,412 13.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 9,596 9,596 9,596 9,596 5,982 5,982 5,982 36.99%
Div Payout % 49.95% 47.08% 50.09% 51.49% 34.47% 35.85% 38.09% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 123,599 120,621 114,391 112,159 109,977 105,811 102,412 13.34%
NOSH 59,999 60,010 60,205 59,978 60,097 60,120 60,960 -1.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.03% 8.13% 7.68% 7.51% 6.52% 6.57% 6.53% -
ROE 15.54% 16.90% 16.75% 16.62% 15.78% 15.77% 15.33% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 398.82 417.75 414.22 413.92 443.02 422.59 394.42 0.74%
EPS 32.02 33.96 31.82 31.07 28.88 27.76 25.76 15.59%
DPS 16.00 16.00 16.00 16.00 10.00 10.00 10.00 36.75%
NAPS 2.06 2.01 1.90 1.87 1.83 1.76 1.68 14.54%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 396.17 415.04 412.88 411.01 440.79 420.62 398.07 -0.31%
EPS 31.81 33.74 31.72 30.85 28.73 27.63 26.00 14.37%
DPS 15.89 15.89 15.89 15.89 9.90 9.90 9.90 37.04%
NAPS 2.0463 1.997 1.8938 1.8569 1.8208 1.7518 1.6955 13.34%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.82 5.30 5.10 4.38 3.64 3.28 4.02 -
P/RPS 1.21 1.27 1.23 1.06 0.82 0.78 1.02 12.04%
P/EPS 15.05 15.60 16.03 14.10 12.60 11.82 15.60 -2.36%
EY 6.64 6.41 6.24 7.09 7.93 8.46 6.41 2.37%
DY 3.32 3.02 3.14 3.65 2.75 3.05 2.49 21.12%
P/NAPS 2.34 2.64 2.68 2.34 1.99 1.86 2.39 -1.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 02/05/01 -
Price 4.82 5.20 5.50 4.50 3.56 4.16 3.94 -
P/RPS 1.21 1.24 1.33 1.09 0.80 0.98 1.00 13.53%
P/EPS 15.05 15.31 17.28 14.48 12.33 14.99 15.29 -1.04%
EY 6.64 6.53 5.79 6.91 8.11 6.67 6.54 1.01%
DY 3.32 3.08 2.91 3.56 2.81 2.40 2.54 19.52%
P/NAPS 2.34 2.59 2.89 2.41 1.95 2.36 2.35 -0.28%

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