[MSNIAGA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 23.18%
YoY- 129.14%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 226,255 236,689 228,518 222,454 227,851 215,192 210,265 4.99%
PBT 14,558 7,248 6,054 5,528 4,924 3,982 -2,092 -
Tax 2,018 -819 -797 -790 -845 -3,360 -3,153 -
NP 16,576 6,429 5,257 4,738 4,079 622 -5,245 -
-
NP to SH 15,832 5,704 4,515 3,996 3,244 -345 -6,248 -
-
Tax Rate -13.86% 11.30% 13.16% 14.29% 17.16% 84.38% - -
Total Cost 209,679 230,260 223,261 217,716 223,772 214,570 215,510 -1.80%
-
Net Worth 126,971 117,294 117,149 115,035 114,159 114,938 112,951 8.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 126,971 117,294 117,149 115,035 114,159 114,938 112,951 8.08%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.33% 2.72% 2.30% 2.13% 1.79% 0.29% -2.49% -
ROE 12.47% 4.86% 3.85% 3.47% 2.84% -0.30% -5.53% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 374.58 391.86 378.33 368.29 377.22 356.27 348.11 4.99%
EPS 26.21 9.44 7.47 6.62 5.37 -0.57 -10.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1021 1.9419 1.9395 1.9045 1.89 1.9029 1.87 8.08%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 374.79 392.07 378.54 368.49 377.43 356.46 348.30 4.99%
EPS 26.23 9.45 7.48 6.62 5.37 -0.57 -10.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1033 1.943 1.9406 1.9056 1.891 1.904 1.871 8.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.23 1.23 1.25 1.05 1.05 1.20 0.90 -
P/RPS 0.33 0.31 0.33 0.29 0.28 0.34 0.26 17.17%
P/EPS 4.69 13.02 16.72 15.87 19.55 -210.09 -8.70 -
EY 21.31 7.68 5.98 6.30 5.11 -0.48 -11.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.64 0.55 0.56 0.63 0.48 14.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 20/11/17 08/08/17 31/05/17 28/02/17 01/11/16 03/08/16 -
Price 1.24 1.22 1.39 1.11 1.15 1.10 0.85 -
P/RPS 0.33 0.31 0.37 0.30 0.30 0.31 0.24 23.58%
P/EPS 4.73 12.92 18.60 16.78 21.41 -192.59 -8.22 -
EY 21.14 7.74 5.38 5.96 4.67 -0.52 -12.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.72 0.58 0.61 0.58 0.45 19.73%

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