[MSNIAGA] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 2.6%
YoY- -8.9%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 248,261 266,244 254,064 240,440 229,379 197,011 189,117 19.83%
PBT 26,386 24,523 23,317 21,780 21,136 19,919 18,170 28.14%
Tax -7,749 -7,168 -6,630 -6,075 -5,829 -3,740 -2,291 124.82%
NP 18,637 17,355 16,687 15,705 15,307 16,179 15,879 11.23%
-
NP to SH 18,637 17,355 16,687 15,705 15,307 16,179 15,879 11.23%
-
Tax Rate 29.37% 29.23% 28.43% 27.89% 27.58% 18.78% 12.61% -
Total Cost 229,624 248,889 237,377 224,735 214,072 180,832 173,238 20.60%
-
Net Worth 112,159 109,977 105,811 102,412 99,302 97,773 93,854 12.57%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 9,596 5,982 5,982 5,982 5,982 - - -
Div Payout % 51.49% 34.47% 35.85% 38.09% 39.08% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 112,159 109,977 105,811 102,412 99,302 97,773 93,854 12.57%
NOSH 59,978 60,097 60,120 60,960 59,820 59,983 59,779 0.22%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.51% 6.52% 6.57% 6.53% 6.67% 8.21% 8.40% -
ROE 16.62% 15.78% 15.77% 15.33% 15.41% 16.55% 16.92% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 413.92 443.02 422.59 394.42 383.45 328.44 316.36 19.56%
EPS 31.07 28.88 27.76 25.76 25.59 26.97 26.56 10.99%
DPS 16.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 1.87 1.83 1.76 1.68 1.66 1.63 1.57 12.32%
Adjusted Per Share Value based on latest NOSH - 60,960
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 411.24 441.03 420.85 398.29 379.96 326.35 313.27 19.83%
EPS 30.87 28.75 27.64 26.02 25.36 26.80 26.30 11.23%
DPS 15.90 9.91 9.91 9.91 9.91 0.00 0.00 -
NAPS 1.8579 1.8218 1.7528 1.6965 1.6449 1.6196 1.5547 12.57%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.38 3.64 3.28 4.02 4.42 6.60 10.00 -
P/RPS 1.06 0.82 0.78 1.02 1.15 2.01 3.16 -51.62%
P/EPS 14.10 12.60 11.82 15.60 17.27 24.47 37.65 -47.95%
EY 7.09 7.93 8.46 6.41 5.79 4.09 2.66 91.89%
DY 3.65 2.75 3.05 2.49 2.26 0.00 0.00 -
P/NAPS 2.34 1.99 1.86 2.39 2.66 4.05 6.37 -48.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 -
Price 4.50 3.56 4.16 3.94 4.80 6.95 6.95 -
P/RPS 1.09 0.80 0.98 1.00 1.25 2.12 2.20 -37.30%
P/EPS 14.48 12.33 14.99 15.29 18.76 25.77 26.16 -32.51%
EY 6.91 8.11 6.67 6.54 5.33 3.88 3.82 48.29%
DY 3.56 2.81 2.40 2.54 2.08 0.00 0.00 -
P/NAPS 2.41 1.95 2.36 2.35 2.89 4.26 4.43 -33.28%

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