[MSNIAGA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.15%
YoY- -0.68%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 269,742 244,493 236,715 230,107 230,354 239,292 250,695 4.98%
PBT 27,029 27,366 28,387 27,019 26,677 27,895 28,932 -4.42%
Tax -8,408 -7,727 -8,417 -7,990 -7,865 -8,684 -8,550 -1.10%
NP 18,621 19,639 19,970 19,029 18,812 19,211 20,382 -5.83%
-
NP to SH 18,621 19,639 19,970 19,029 18,812 19,211 20,382 -5.83%
-
Tax Rate 31.11% 28.24% 29.65% 29.57% 29.48% 31.13% 29.55% -
Total Cost 251,121 224,854 216,745 211,078 211,542 220,081 230,313 5.91%
-
Net Worth 144,970 137,628 134,041 134,876 131,801 123,599 120,621 13.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 9,596 9,596 -
Div Payout % - - - - - 49.95% 47.08% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 144,970 137,628 134,041 134,876 131,801 123,599 120,621 13.00%
NOSH 60,404 60,363 60,108 60,212 60,183 59,999 60,010 0.43%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.90% 8.03% 8.44% 8.27% 8.17% 8.03% 8.13% -
ROE 12.84% 14.27% 14.90% 14.11% 14.27% 15.54% 16.90% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 446.56 405.04 393.82 382.16 382.75 398.82 417.75 4.53%
EPS 30.83 32.53 33.22 31.60 31.26 32.02 33.96 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 16.00 -
NAPS 2.40 2.28 2.23 2.24 2.19 2.06 2.01 12.51%
Adjusted Per Share Value based on latest NOSH - 60,212
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 446.58 404.78 391.90 380.96 381.37 396.17 415.04 4.99%
EPS 30.83 32.51 33.06 31.50 31.14 31.81 33.74 -5.82%
DPS 0.00 0.00 0.00 0.00 0.00 15.89 15.89 -
NAPS 2.4001 2.2785 2.2191 2.233 2.1821 2.0463 1.997 13.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.10 4.82 4.72 3.76 4.50 4.82 5.30 -
P/RPS 1.14 1.19 1.20 0.98 1.18 1.21 1.27 -6.92%
P/EPS 16.54 14.81 14.21 11.90 14.40 15.05 15.60 3.96%
EY 6.04 6.75 7.04 8.41 6.95 6.64 6.41 -3.87%
DY 0.00 0.00 0.00 0.00 0.00 3.32 3.02 -
P/NAPS 2.12 2.11 2.12 1.68 2.05 2.34 2.64 -13.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 03/11/03 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 -
Price 4.80 5.25 4.88 4.02 3.84 4.82 5.20 -
P/RPS 1.07 1.30 1.24 1.05 1.00 1.21 1.24 -9.33%
P/EPS 15.57 16.14 14.69 12.72 12.28 15.05 15.31 1.12%
EY 6.42 6.20 6.81 7.86 8.14 6.64 6.53 -1.12%
DY 0.00 0.00 0.00 0.00 0.00 3.32 3.08 -
P/NAPS 2.00 2.30 2.19 1.79 1.75 2.34 2.59 -15.79%

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