[MSNIAGA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -24.74%
YoY- 97.69%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 271,906 233,184 278,686 240,202 259,842 302,280 297,250 -1.47%
PBT 12,458 12,630 12,694 4,772 4,032 3,948 23,502 -10.02%
Tax -3,738 -3,790 -3,808 -1,432 -1,190 -1,184 -6,898 -9.69%
NP 8,720 8,840 8,886 3,340 2,842 2,764 16,604 -10.16%
-
NP to SH 7,294 6,986 7,472 2,056 1,040 1,310 15,874 -12.14%
-
Tax Rate 30.00% 30.01% 30.00% 30.01% 29.51% 29.99% 29.35% -
Total Cost 263,186 224,344 269,800 236,862 257,000 299,516 280,646 -1.06%
-
Net Worth 187,246 183,110 180,462 180,807 179,581 174,666 177,585 0.88%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 187,246 183,110 180,462 180,807 179,581 174,666 177,585 0.88%
NOSH 60,402 60,432 60,355 60,470 60,465 60,648 60,403 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.21% 3.79% 3.19% 1.39% 1.09% 0.91% 5.59% -
ROE 3.90% 3.82% 4.14% 1.14% 0.58% 0.75% 8.94% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 450.16 385.86 461.74 397.22 429.74 498.42 492.11 -1.47%
EPS 12.08 11.56 12.38 3.40 1.72 2.16 26.28 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.03 2.99 2.99 2.97 2.88 2.94 0.88%
Adjusted Per Share Value based on latest NOSH - 60,526
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 450.41 386.27 461.64 397.89 430.43 500.72 492.39 -1.47%
EPS 12.08 11.57 12.38 3.41 1.72 2.17 26.30 -12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1017 3.0332 2.9893 2.9951 2.9748 2.8933 2.9417 0.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.11 1.97 1.86 1.50 1.60 2.36 2.60 -
P/RPS 0.47 0.51 0.40 0.38 0.37 0.47 0.53 -1.98%
P/EPS 17.47 17.04 15.02 44.12 93.02 109.26 9.89 9.93%
EY 5.72 5.87 6.66 2.27 1.08 0.92 10.11 -9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.62 0.50 0.54 0.82 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 11/08/11 10/08/10 20/08/09 27/08/08 28/08/07 11/08/06 -
Price 2.04 1.90 1.85 1.65 1.57 2.10 2.53 -
P/RPS 0.45 0.49 0.40 0.42 0.37 0.42 0.51 -2.06%
P/EPS 16.89 16.44 14.94 48.53 91.28 97.22 9.63 9.80%
EY 5.92 6.08 6.69 2.06 1.10 1.03 10.39 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.62 0.55 0.53 0.73 0.86 -4.31%

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