[MSNIAGA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.5%
YoY- -44.54%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 262,403 253,334 251,724 263,154 306,236 334,461 374,345 -21.07%
PBT 13,956 13,890 14,166 13,520 15,201 19,912 22,640 -27.54%
Tax -4,684 -4,661 -4,737 -4,540 -4,304 -5,720 -6,544 -19.96%
NP 9,272 9,229 9,429 8,980 10,897 14,192 16,096 -30.74%
-
NP to SH 7,535 7,548 7,628 7,040 9,084 12,559 14,537 -35.44%
-
Tax Rate 33.56% 33.56% 33.44% 33.58% 28.31% 28.73% 28.90% -
Total Cost 253,131 244,105 242,295 254,174 295,339 320,269 358,249 -20.65%
-
Net Worth 176,699 180,973 180,723 180,066 169,608 180,321 175,750 0.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 176,699 180,973 180,723 180,066 169,608 180,321 175,750 0.35%
NOSH 61,999 60,526 60,442 60,425 60,000 60,714 59,375 2.92%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.53% 3.64% 3.75% 3.41% 3.56% 4.24% 4.30% -
ROE 4.26% 4.17% 4.22% 3.91% 5.36% 6.96% 8.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 423.23 418.55 416.47 435.50 510.39 550.88 630.48 -23.31%
EPS 12.15 12.47 12.62 11.65 15.14 20.69 24.48 -37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.99 2.99 2.98 2.8268 2.97 2.96 -2.49%
Adjusted Per Share Value based on latest NOSH - 60,425
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 434.43 419.41 416.75 435.67 507.00 553.73 619.76 -21.07%
EPS 12.47 12.50 12.63 11.66 15.04 20.79 24.07 -35.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9254 2.9962 2.992 2.9811 2.808 2.9854 2.9097 0.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.63 1.50 1.21 1.20 1.55 1.60 1.48 -
P/RPS 0.39 0.36 0.29 0.28 0.30 0.29 0.23 42.15%
P/EPS 13.41 12.03 9.59 10.30 10.24 7.73 6.04 70.10%
EY 7.46 8.31 10.43 9.71 9.77 12.93 16.54 -41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.40 0.40 0.55 0.54 0.50 9.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 20/08/09 28/05/09 26/02/09 18/11/08 27/08/08 29/05/08 -
Price 1.66 1.65 1.83 1.10 1.30 1.57 1.96 -
P/RPS 0.39 0.39 0.44 0.25 0.25 0.29 0.31 16.52%
P/EPS 13.66 13.23 14.50 9.44 8.59 7.59 8.01 42.69%
EY 7.32 7.56 6.90 10.59 11.65 13.18 12.49 -29.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.61 0.37 0.46 0.53 0.66 -8.24%

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