[MSNIAGA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.15%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 290,495 283,138 282,258 263,896 262,403 253,334 251,724 10.01%
PBT 19,437 16,108 13,089 12,147 13,956 13,890 14,166 23.45%
Tax -5,776 -4,778 -3,873 -3,590 -4,684 -4,661 -4,737 14.12%
NP 13,661 11,330 9,216 8,557 9,272 9,229 9,429 28.01%
-
NP to SH 12,000 9,629 7,482 6,921 7,535 7,548 7,628 35.22%
-
Tax Rate 29.72% 29.66% 29.59% 29.55% 33.56% 33.56% 33.44% -
Total Cost 276,834 271,808 273,042 255,339 253,131 244,105 242,295 9.28%
-
Net Worth 174,139 180,851 177,541 178,142 176,699 180,973 180,723 -2.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,139 180,851 177,541 178,142 176,699 180,973 180,723 -2.44%
NOSH 60,465 60,485 60,388 60,387 61,999 60,526 60,442 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.70% 4.00% 3.27% 3.24% 3.53% 3.64% 3.75% -
ROE 6.89% 5.32% 4.21% 3.89% 4.26% 4.17% 4.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 480.43 468.11 467.40 437.01 423.23 418.55 416.47 9.98%
EPS 19.85 15.92 12.39 11.46 12.15 12.47 12.62 35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.99 2.94 2.95 2.85 2.99 2.99 -2.46%
Adjusted Per Share Value based on latest NOSH - 60,387
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 480.94 468.76 467.30 436.90 434.43 419.41 416.75 10.01%
EPS 19.87 15.94 12.39 11.46 12.47 12.50 12.63 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.883 2.9941 2.9393 2.9493 2.9254 2.9962 2.992 -2.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.85 1.86 1.92 1.68 1.63 1.50 1.21 -
P/RPS 0.39 0.40 0.41 0.38 0.39 0.36 0.29 21.81%
P/EPS 9.32 11.68 15.50 14.66 13.41 12.03 9.59 -1.88%
EY 10.73 8.56 6.45 6.82 7.46 8.31 10.43 1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.65 0.57 0.57 0.50 0.40 36.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 10/08/10 25/05/10 23/02/10 24/11/09 20/08/09 28/05/09 -
Price 1.86 1.85 1.96 1.80 1.66 1.65 1.83 -
P/RPS 0.39 0.40 0.42 0.41 0.39 0.39 0.44 -7.72%
P/EPS 9.37 11.62 15.82 15.71 13.66 13.23 14.50 -25.23%
EY 10.67 8.61 6.32 6.37 7.32 7.56 6.90 33.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.67 0.61 0.58 0.55 0.61 4.32%

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