[MSNIAGA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 10.9%
YoY- 155.91%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 292,919 311,068 295,454 276,587 240,189 212,099 194,458 31.30%
PBT 6,434 7,901 9,817 6,960 6,260 -2,576 -9,084 -
Tax 258 -1,003 -949 -917 -783 96 48 205.90%
NP 6,692 6,898 8,868 6,043 5,477 -2,480 -9,036 -
-
NP to SH 6,508 6,786 8,860 6,066 5,470 -2,616 -9,256 -
-
Tax Rate -4.01% 12.69% 9.67% 13.18% 12.51% - - -
Total Cost 286,227 304,170 286,586 270,544 234,712 214,579 203,494 25.45%
-
Net Worth 110,463 104,706 104,453 106,361 105,480 104,990 102,665 4.98%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,040 3,020 3,020 3,020 - - - -
Div Payout % 92.81% 44.50% 34.09% 49.79% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 110,463 104,706 104,453 106,361 105,480 104,990 102,665 4.98%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.28% 2.22% 3.00% 2.18% 2.28% -1.17% -4.65% -
ROE 5.89% 6.48% 8.48% 5.70% 5.19% -2.49% -9.02% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 484.95 515.00 489.15 457.91 397.65 351.15 321.94 31.30%
EPS 10.77 11.23 14.67 10.04 9.06 -4.33 -15.32 -
DPS 10.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.8288 1.7335 1.7293 1.7609 1.7463 1.7382 1.6997 4.98%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 485.22 515.28 489.42 458.16 397.87 351.34 322.12 31.30%
EPS 10.78 11.24 14.68 10.05 9.06 -4.33 -15.33 -
DPS 10.01 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.8298 1.7345 1.7303 1.7619 1.7473 1.7392 1.7006 4.98%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.61 1.29 1.45 1.50 1.58 1.56 1.47 -
P/RPS 0.33 0.25 0.30 0.33 0.40 0.44 0.46 -19.81%
P/EPS 14.94 11.48 9.89 14.94 17.45 -36.02 -9.59 -
EY 6.69 8.71 10.12 6.70 5.73 -2.78 -10.42 -
DY 6.21 3.88 3.45 3.33 0.00 0.00 0.00 -
P/NAPS 0.88 0.74 0.84 0.85 0.90 0.90 0.86 1.54%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 17/08/22 25/05/22 25/02/22 19/11/21 17/08/21 -
Price 1.30 1.15 1.39 1.47 1.51 1.52 1.55 -
P/RPS 0.27 0.22 0.28 0.32 0.38 0.43 0.48 -31.78%
P/EPS 12.07 10.24 9.48 14.64 16.67 -35.10 -10.11 -
EY 8.29 9.77 10.55 6.83 6.00 -2.85 -9.89 -
DY 7.69 4.35 3.60 3.40 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.80 0.83 0.86 0.87 0.91 -15.21%

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