[MSNIAGA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.26%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 304,920 291,792 271,562 229,552 210,700 222,658 173,505 9.84%
PBT 20,134 19,068 20,553 23,066 22,148 20,136 15,620 4.31%
Tax -5,960 -5,593 -6,277 -7,385 -7,569 -6,322 -4,537 4.64%
NP 14,174 13,474 14,276 15,681 14,578 13,813 11,082 4.18%
-
NP to SH 13,109 12,972 14,276 15,681 14,578 13,813 11,082 2.83%
-
Tax Rate 29.60% 29.33% 30.54% 32.02% 34.17% 31.40% 29.05% -
Total Cost 290,745 278,317 257,286 213,870 196,121 208,845 162,422 10.18%
-
Net Worth 170,912 161,848 148,557 137,301 123,758 109,588 97,471 9.80%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 170,912 161,848 148,557 137,301 123,758 109,588 97,471 9.80%
NOSH 60,393 60,391 60,389 60,220 60,076 59,884 59,798 0.16%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.65% 4.62% 5.26% 6.83% 6.92% 6.20% 6.39% -
ROE 7.67% 8.01% 9.61% 11.42% 11.78% 12.60% 11.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 504.89 483.17 449.69 381.19 350.72 371.81 290.15 9.66%
EPS 21.71 21.48 23.64 26.04 24.27 23.07 18.53 2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.68 2.46 2.28 2.06 1.83 1.63 9.62%
Adjusted Per Share Value based on latest NOSH - 60,363
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 505.10 483.35 449.84 380.25 349.02 368.83 287.41 9.84%
EPS 21.72 21.49 23.65 25.98 24.15 22.88 18.36 2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8312 2.681 2.4608 2.2744 2.05 1.8153 1.6146 9.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.52 2.53 3.92 4.82 4.82 3.64 6.60 -
P/RPS 0.50 0.52 0.87 1.26 1.37 0.98 2.27 -22.27%
P/EPS 11.61 11.78 16.58 18.51 19.86 15.78 35.61 -17.03%
EY 8.61 8.49 6.03 5.40 5.03 6.34 2.81 20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.59 2.11 2.34 1.99 4.05 -22.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 25/10/05 02/11/04 03/11/03 11/11/02 05/11/01 13/11/00 -
Price 2.59 2.58 3.66 5.25 4.82 3.56 6.95 -
P/RPS 0.51 0.53 0.81 1.38 1.37 0.96 2.40 -22.74%
P/EPS 11.93 12.01 15.48 20.16 19.86 15.43 37.50 -17.36%
EY 8.38 8.33 6.46 4.96 5.03 6.48 2.67 20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 1.49 2.30 2.34 1.95 4.26 -22.53%

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