[MSNIAGA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.75%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 332,339 330,807 331,460 322,493 312,552 287,703 274,619 13.54%
PBT 24,731 25,430 22,547 23,931 22,368 20,636 23,651 3.01%
Tax -7,303 -7,467 -6,592 -7,028 -6,915 -6,519 -7,431 -1.15%
NP 17,428 17,963 15,955 16,903 15,453 14,117 16,220 4.90%
-
NP to SH 16,498 17,331 15,398 16,395 15,076 13,876 16,113 1.58%
-
Tax Rate 29.53% 29.36% 29.24% 29.37% 30.91% 31.59% 31.42% -
Total Cost 314,911 312,844 315,505 305,590 297,099 273,586 258,399 14.08%
-
Net Worth 170,791 177,574 171,583 120,769 161,748 166,694 162,528 3.35%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,791 177,574 171,583 120,769 161,748 166,694 162,528 3.35%
NOSH 60,350 60,399 60,416 60,384 60,353 60,396 60,419 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.24% 5.43% 4.81% 5.24% 4.94% 4.91% 5.91% -
ROE 9.66% 9.76% 8.97% 13.58% 9.32% 8.32% 9.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 550.68 547.70 548.62 534.06 517.86 476.36 454.52 13.63%
EPS 27.34 28.69 25.49 27.15 24.98 22.97 26.67 1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.94 2.84 2.00 2.68 2.76 2.69 3.43%
Adjusted Per Share Value based on latest NOSH - 60,384
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 550.21 547.68 548.76 533.91 517.45 476.31 454.65 13.54%
EPS 27.31 28.69 25.49 27.14 24.96 22.97 26.68 1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8276 2.9399 2.8407 1.9994 2.6779 2.7598 2.6908 3.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.52 2.60 2.55 2.66 2.53 2.68 3.00 -
P/RPS 0.46 0.47 0.46 0.50 0.49 0.56 0.66 -21.37%
P/EPS 9.22 9.06 10.01 9.80 10.13 11.66 11.25 -12.41%
EY 10.85 11.04 9.99 10.21 9.87 8.57 8.89 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.90 1.33 0.94 0.97 1.12 -14.19%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 04/05/05 -
Price 2.59 2.53 2.93 2.75 2.58 2.66 2.80 -
P/RPS 0.47 0.46 0.53 0.51 0.50 0.56 0.62 -16.84%
P/EPS 9.47 8.82 11.50 10.13 10.33 11.58 10.50 -6.64%
EY 10.55 11.34 8.70 9.87 9.68 8.64 9.52 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 1.03 1.38 0.96 0.96 1.04 -7.84%

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