[MSNIAGA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.82%
YoY- 292.94%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 180,878 191,631 199,666 219,631 226,255 236,689 228,518 -14.39%
PBT -7,889 10,384 12,249 14,371 14,558 7,248 6,054 -
Tax -137 2,154 2,100 2,042 2,018 -819 -797 -68.98%
NP -8,026 12,538 14,349 16,413 16,576 6,429 5,257 -
-
NP to SH -8,680 11,894 13,716 15,702 15,832 5,704 4,515 -
-
Tax Rate - -20.74% -17.14% -14.21% -13.86% 11.30% 13.16% -
Total Cost 188,904 179,093 185,317 203,218 209,679 230,260 223,261 -10.51%
-
Net Worth 114,902 125,454 128,940 128,813 126,971 117,294 117,149 -1.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,832 4,832 4,832 4,832 - - - -
Div Payout % 0.00% 40.63% 35.23% 30.77% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 114,902 125,454 128,940 128,813 126,971 117,294 117,149 -1.27%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.44% 6.54% 7.19% 7.47% 7.33% 2.72% 2.30% -
ROE -7.55% 9.48% 10.64% 12.19% 12.47% 4.86% 3.85% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 299.46 317.26 330.56 363.62 374.58 391.86 378.33 -14.39%
EPS -14.37 19.69 22.71 26.00 26.21 9.44 7.47 -
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 1.9023 2.077 2.1347 2.1326 2.1021 1.9419 1.9395 -1.27%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 299.62 317.44 330.75 363.82 374.79 392.07 378.54 -14.39%
EPS -14.38 19.70 22.72 26.01 26.23 9.45 7.48 -
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 1.9034 2.0782 2.1359 2.1338 2.1033 1.943 1.9406 -1.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.15 1.07 1.10 1.18 1.23 1.23 1.25 -
P/RPS 0.38 0.34 0.33 0.32 0.33 0.31 0.33 9.83%
P/EPS -8.00 5.43 4.84 4.54 4.69 13.02 16.72 -
EY -12.50 18.40 20.64 22.03 21.31 7.68 5.98 -
DY 6.96 7.48 7.27 6.78 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.52 0.55 0.59 0.63 0.64 -4.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 20/11/17 08/08/17 -
Price 1.78 1.15 1.10 1.18 1.24 1.22 1.39 -
P/RPS 0.59 0.36 0.33 0.32 0.33 0.31 0.37 36.37%
P/EPS -12.39 5.84 4.84 4.54 4.73 12.92 18.60 -
EY -8.07 17.12 20.64 22.03 21.14 7.74 5.38 -
DY 4.49 6.96 7.27 6.78 0.00 0.00 0.00 -
P/NAPS 0.94 0.55 0.52 0.55 0.59 0.63 0.72 19.39%

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