[MSNIAGA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -13.01%
YoY- -23.02%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 302,891 325,196 339,674 324,574 344,693 316,980 302,780 0.02%
PBT 11,760 12,417 15,793 15,608 17,763 21,113 20,367 -30.63%
Tax -2,858 -3,119 -4,154 -4,168 -5,031 -5,856 -5,632 -36.35%
NP 8,902 9,298 11,639 11,440 12,732 15,257 14,735 -28.51%
-
NP to SH 7,250 7,614 9,856 9,739 11,195 12,805 12,233 -29.42%
-
Tax Rate 24.30% 25.12% 26.30% 26.70% 28.32% 27.74% 27.65% -
Total Cost 293,989 315,898 328,035 313,134 331,961 301,723 288,045 1.36%
-
Net Worth 176,373 184,830 184,830 183,018 179,393 187,246 184,830 -3.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 176,373 184,830 184,830 183,018 179,393 187,246 184,830 -3.07%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.94% 2.86% 3.43% 3.52% 3.69% 4.81% 4.87% -
ROE 4.11% 4.12% 5.33% 5.32% 6.24% 6.84% 6.62% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 501.46 538.39 562.36 537.36 570.66 524.78 501.27 0.02%
EPS 12.00 12.61 16.32 16.12 18.53 21.20 20.25 -29.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 3.06 3.06 3.03 2.97 3.10 3.06 -3.07%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 501.74 538.68 562.67 537.65 570.98 525.07 501.55 0.02%
EPS 12.01 12.61 16.33 16.13 18.54 21.21 20.26 -29.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9216 3.0617 3.0617 3.0317 2.9716 3.1017 3.0617 -3.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.22 2.18 2.10 2.06 2.12 2.11 2.26 -
P/RPS 0.44 0.40 0.37 0.38 0.37 0.40 0.45 -1.48%
P/EPS 18.50 17.29 12.87 12.78 11.44 9.95 11.16 40.02%
EY 5.41 5.78 7.77 7.83 8.74 10.05 8.96 -28.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.69 0.68 0.71 0.68 0.74 1.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 05/08/13 29/05/13 28/02/13 22/11/12 15/08/12 15/05/12 -
Price 2.21 2.14 2.41 2.09 2.10 2.04 2.30 -
P/RPS 0.44 0.40 0.43 0.39 0.37 0.39 0.46 -2.91%
P/EPS 18.41 16.98 14.77 12.96 11.33 9.62 11.36 37.92%
EY 5.43 5.89 6.77 7.71 8.83 10.39 8.81 -27.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.79 0.69 0.71 0.66 0.75 0.88%

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