[MSNIAGA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.61%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 312,552 287,703 274,619 297,380 301,250 308,214 303,970 1.87%
PBT 22,368 20,636 23,651 23,482 25,144 27,032 27,540 -12.93%
Tax -6,915 -6,519 -7,431 -7,428 -7,577 -8,168 -8,505 -12.87%
NP 15,453 14,117 16,220 16,054 17,567 18,864 19,035 -12.96%
-
NP to SH 15,076 13,876 16,113 16,054 17,567 18,864 19,035 -14.38%
-
Tax Rate 30.91% 31.59% 31.42% 31.63% 30.13% 30.22% 30.88% -
Total Cost 297,099 273,586 258,399 281,326 283,683 289,350 284,935 2.82%
-
Net Worth 161,748 166,694 162,528 160,405 148,572 146,816 148,106 6.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,748 166,694 162,528 160,405 148,572 146,816 148,106 6.04%
NOSH 60,353 60,396 60,419 60,530 60,395 60,418 60,451 -0.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.94% 4.91% 5.91% 5.40% 5.83% 6.12% 6.26% -
ROE 9.32% 8.32% 9.91% 10.01% 11.82% 12.85% 12.85% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 517.86 476.36 454.52 491.29 498.80 510.13 502.83 1.98%
EPS 24.98 22.97 26.67 26.52 29.09 31.22 31.49 -14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.76 2.69 2.65 2.46 2.43 2.45 6.15%
Adjusted Per Share Value based on latest NOSH - 60,530
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 517.74 476.58 454.90 492.61 499.02 510.55 503.52 1.87%
EPS 24.97 22.99 26.69 26.59 29.10 31.25 31.53 -14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6794 2.7613 2.6923 2.6571 2.4611 2.432 2.4534 6.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.53 2.68 3.00 3.54 3.92 3.70 4.54 -
P/RPS 0.49 0.56 0.66 0.72 0.79 0.73 0.90 -33.29%
P/EPS 10.13 11.66 11.25 13.35 13.48 11.85 14.42 -20.95%
EY 9.87 8.57 8.89 7.49 7.42 8.44 6.94 26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.12 1.34 1.59 1.52 1.85 -36.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 29/04/04 -
Price 2.58 2.66 2.80 3.34 3.66 3.86 4.30 -
P/RPS 0.50 0.56 0.62 0.68 0.73 0.76 0.86 -30.31%
P/EPS 10.33 11.58 10.50 12.59 12.58 12.36 13.66 -16.98%
EY 9.68 8.64 9.52 7.94 7.95 8.09 7.32 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.04 1.26 1.49 1.59 1.76 -33.21%

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