[MSNIAGA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.2%
YoY- -19.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 281,007 302,891 325,196 339,674 324,574 344,693 316,980 -7.69%
PBT -2,830 11,760 12,417 15,793 15,608 17,763 21,113 -
Tax -3,155 -2,858 -3,119 -4,154 -4,168 -5,031 -5,856 -33.71%
NP -5,985 8,902 9,298 11,639 11,440 12,732 15,257 -
-
NP to SH -7,644 7,250 7,614 9,856 9,739 11,195 12,805 -
-
Tax Rate - 24.30% 25.12% 26.30% 26.70% 28.32% 27.74% -
Total Cost 286,992 293,989 315,898 328,035 313,134 331,961 301,723 -3.27%
-
Net Worth 166,709 176,373 184,830 184,830 183,018 179,393 187,246 -7.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 166,709 176,373 184,830 184,830 183,018 179,393 187,246 -7.43%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.13% 2.94% 2.86% 3.43% 3.52% 3.69% 4.81% -
ROE -4.59% 4.11% 4.12% 5.33% 5.32% 6.24% 6.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 465.23 501.46 538.39 562.36 537.36 570.66 524.78 -7.69%
EPS -12.66 12.00 12.61 16.32 16.12 18.53 21.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.92 3.06 3.06 3.03 2.97 3.10 -7.43%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 465.49 501.74 538.68 562.67 537.65 570.98 525.07 -7.69%
EPS -12.66 12.01 12.61 16.33 16.13 18.54 21.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7615 2.9216 3.0617 3.0617 3.0317 2.9716 3.1017 -7.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.14 2.22 2.18 2.10 2.06 2.12 2.11 -
P/RPS 0.46 0.44 0.40 0.37 0.38 0.37 0.40 9.73%
P/EPS -16.91 18.50 17.29 12.87 12.78 11.44 9.95 -
EY -5.91 5.41 5.78 7.77 7.83 8.74 10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.71 0.69 0.68 0.71 0.68 9.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 05/08/13 29/05/13 28/02/13 22/11/12 15/08/12 -
Price 2.24 2.21 2.14 2.41 2.09 2.10 2.04 -
P/RPS 0.48 0.44 0.40 0.43 0.39 0.37 0.39 14.80%
P/EPS -17.70 18.41 16.98 14.77 12.96 11.33 9.62 -
EY -5.65 5.43 5.89 6.77 7.71 8.83 10.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 0.70 0.79 0.69 0.71 0.66 14.58%

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