[MSNIAGA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 8.35%
YoY- -47.53%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 263,896 262,403 253,334 251,724 263,154 306,236 334,461 -14.57%
PBT 12,147 13,956 13,890 14,166 13,520 15,201 19,912 -28.00%
Tax -3,590 -4,684 -4,661 -4,737 -4,540 -4,304 -5,720 -26.63%
NP 8,557 9,272 9,229 9,429 8,980 10,897 14,192 -28.56%
-
NP to SH 6,921 7,535 7,548 7,628 7,040 9,084 12,559 -32.71%
-
Tax Rate 29.55% 33.56% 33.56% 33.44% 33.58% 28.31% 28.73% -
Total Cost 255,339 253,131 244,105 242,295 254,174 295,339 320,269 -13.98%
-
Net Worth 178,142 176,699 180,973 180,723 180,066 169,608 180,321 -0.80%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 178,142 176,699 180,973 180,723 180,066 169,608 180,321 -0.80%
NOSH 60,387 61,999 60,526 60,442 60,425 60,000 60,714 -0.35%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.24% 3.53% 3.64% 3.75% 3.41% 3.56% 4.24% -
ROE 3.89% 4.26% 4.17% 4.22% 3.91% 5.36% 6.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 437.01 423.23 418.55 416.47 435.50 510.39 550.88 -14.26%
EPS 11.46 12.15 12.47 12.62 11.65 15.14 20.69 -32.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.85 2.99 2.99 2.98 2.8268 2.97 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,442
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 436.90 434.43 419.41 416.75 435.67 507.00 553.73 -14.57%
EPS 11.46 12.47 12.50 12.63 11.66 15.04 20.79 -32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9493 2.9254 2.9962 2.992 2.9811 2.808 2.9854 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.68 1.63 1.50 1.21 1.20 1.55 1.60 -
P/RPS 0.38 0.39 0.36 0.29 0.28 0.30 0.29 19.68%
P/EPS 14.66 13.41 12.03 9.59 10.30 10.24 7.73 53.03%
EY 6.82 7.46 8.31 10.43 9.71 9.77 12.93 -34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.50 0.40 0.40 0.55 0.54 3.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 20/08/09 28/05/09 26/02/09 18/11/08 27/08/08 -
Price 1.80 1.66 1.65 1.83 1.10 1.30 1.57 -
P/RPS 0.41 0.39 0.39 0.44 0.25 0.25 0.29 25.88%
P/EPS 15.71 13.66 13.23 14.50 9.44 8.59 7.59 62.19%
EY 6.37 7.32 7.56 6.90 10.59 11.65 13.18 -38.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.55 0.61 0.37 0.46 0.53 9.79%

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