[MSNIAGA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.11%
YoY- -1.91%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 321,856 290,495 283,138 282,258 263,896 262,403 253,334 17.25%
PBT 18,101 19,437 16,108 13,089 12,147 13,956 13,890 19.24%
Tax -5,269 -5,776 -4,778 -3,873 -3,590 -4,684 -4,661 8.49%
NP 12,832 13,661 11,330 9,216 8,557 9,272 9,229 24.49%
-
NP to SH 11,201 12,000 9,629 7,482 6,921 7,535 7,548 30.00%
-
Tax Rate 29.11% 29.72% 29.66% 29.59% 29.55% 33.56% 33.56% -
Total Cost 309,024 276,834 271,808 273,042 255,339 253,131 244,105 16.97%
-
Net Worth 179,495 174,139 180,851 177,541 178,142 176,699 180,973 -0.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 179,495 174,139 180,851 177,541 178,142 176,699 180,973 -0.54%
NOSH 60,436 60,465 60,485 60,388 60,387 61,999 60,526 -0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.99% 4.70% 4.00% 3.27% 3.24% 3.53% 3.64% -
ROE 6.24% 6.89% 5.32% 4.21% 3.89% 4.26% 4.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 532.55 480.43 468.11 467.40 437.01 423.23 418.55 17.36%
EPS 18.53 19.85 15.92 12.39 11.46 12.15 12.47 30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.99 2.94 2.95 2.85 2.99 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,388
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 532.86 480.94 468.76 467.30 436.90 434.43 419.41 17.25%
EPS 18.54 19.87 15.94 12.39 11.46 12.47 12.50 29.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9717 2.883 2.9941 2.9393 2.9493 2.9254 2.9962 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.95 1.85 1.86 1.92 1.68 1.63 1.50 -
P/RPS 0.37 0.39 0.40 0.41 0.38 0.39 0.36 1.83%
P/EPS 10.52 9.32 11.68 15.50 14.66 13.41 12.03 -8.53%
EY 9.50 10.73 8.56 6.45 6.82 7.46 8.31 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.62 0.65 0.57 0.57 0.50 20.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 10/08/10 25/05/10 23/02/10 24/11/09 20/08/09 -
Price 1.96 1.86 1.85 1.96 1.80 1.66 1.65 -
P/RPS 0.37 0.39 0.40 0.42 0.41 0.39 0.39 -3.43%
P/EPS 10.58 9.37 11.62 15.82 15.71 13.66 13.23 -13.80%
EY 9.46 10.67 8.61 6.32 6.37 7.32 7.56 16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.62 0.67 0.61 0.58 0.55 12.88%

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