[MSNIAGA] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 0.94%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 322,493 297,380 269,742 230,354 248,261 229,379 188,537 -0.56%
PBT 23,931 23,482 27,029 26,677 26,386 21,136 17,652 -0.32%
Tax -7,028 -7,428 -8,408 -7,865 -7,749 -5,829 -611 -2.56%
NP 16,903 16,054 18,621 18,812 18,637 15,307 17,041 0.00%
-
NP to SH 16,395 16,054 18,621 18,812 18,637 15,307 17,041 0.04%
-
Tax Rate 29.37% 31.63% 31.11% 29.48% 29.37% 27.58% 3.46% -
Total Cost 305,590 281,326 251,121 211,542 229,624 214,072 171,496 -0.61%
-
Net Worth 167,315 163,239 144,504 131,623 112,061 99,671 89,489 -0.66%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - 9,588 6,004 - -
Div Payout % - - - - 51.45% 39.23% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 167,315 163,239 144,504 131,623 112,061 99,671 89,489 -0.66%
NOSH 60,402 60,458 60,210 60,102 59,926 60,043 60,059 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.24% 5.40% 6.90% 8.17% 7.51% 6.67% 9.04% -
ROE 9.80% 9.83% 12.89% 14.29% 16.63% 15.36% 19.04% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 533.91 491.87 448.00 383.27 414.28 382.02 313.92 -0.56%
EPS 27.14 26.60 30.94 31.30 31.10 25.50 40.80 0.43%
DPS 0.00 0.00 0.00 0.00 16.00 10.00 0.00 -
NAPS 2.77 2.70 2.40 2.19 1.87 1.66 1.49 -0.65%
Adjusted Per Share Value based on latest NOSH - 60,183
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 534.21 492.61 446.83 381.58 411.24 379.96 312.31 -0.56%
EPS 27.16 26.59 30.85 31.16 30.87 25.36 28.23 0.04%
DPS 0.00 0.00 0.00 0.00 15.88 9.95 0.00 -
NAPS 2.7716 2.704 2.3937 2.1803 1.8563 1.6511 1.4824 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.66 3.54 5.10 4.50 4.38 4.42 0.00 -
P/RPS 0.50 0.72 1.14 1.17 1.06 1.16 0.00 -100.00%
P/EPS 9.80 13.33 16.49 14.38 14.08 17.34 0.00 -100.00%
EY 10.20 7.50 6.06 6.96 7.10 5.77 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 3.65 2.26 0.00 -
P/NAPS 0.96 1.31 2.12 2.05 2.34 2.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 25/02/03 20/02/02 19/02/01 28/02/00 -
Price 2.75 3.34 4.80 3.84 4.50 4.80 16.20 -
P/RPS 0.52 0.68 1.07 1.00 1.09 1.26 5.16 2.46%
P/EPS 10.13 12.58 15.52 12.27 14.47 18.83 57.10 1.85%
EY 9.87 7.95 6.44 8.15 6.91 5.31 1.75 -1.82%
DY 0.00 0.00 0.00 0.00 3.56 2.08 0.00 -
P/NAPS 0.99 1.24 2.00 1.75 2.41 2.89 10.87 2.58%

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