[MSNIAGA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -22.24%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 315,878 304,920 291,792 271,562 229,552 210,700 222,658 5.99%
PBT 9,669 20,134 19,068 20,553 23,066 22,148 20,136 -11.50%
Tax -2,900 -5,960 -5,593 -6,277 -7,385 -7,569 -6,322 -12.17%
NP 6,769 14,174 13,474 14,276 15,681 14,578 13,813 -11.20%
-
NP to SH 5,482 13,109 12,972 14,276 15,681 14,578 13,813 -14.26%
-
Tax Rate 29.99% 29.60% 29.33% 30.54% 32.02% 34.17% 31.40% -
Total Cost 309,109 290,745 278,317 257,286 213,870 196,121 208,845 6.75%
-
Net Worth 169,068 170,912 161,848 148,557 137,301 123,758 109,588 7.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 169,068 170,912 161,848 148,557 137,301 123,758 109,588 7.49%
NOSH 60,381 60,393 60,391 60,389 60,220 60,076 59,884 0.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.14% 4.65% 4.62% 5.26% 6.83% 6.92% 6.20% -
ROE 3.24% 7.67% 8.01% 9.61% 11.42% 11.78% 12.60% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 523.14 504.89 483.17 449.69 381.19 350.72 371.81 5.85%
EPS 9.08 21.71 21.48 23.64 26.04 24.27 23.07 -14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.83 2.68 2.46 2.28 2.06 1.83 7.34%
Adjusted Per Share Value based on latest NOSH - 60,395
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 522.96 504.82 483.08 449.59 380.04 348.83 368.63 5.99%
EPS 9.08 21.70 21.48 23.63 25.96 24.14 22.87 -14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7991 2.8296 2.6795 2.4595 2.2731 2.0489 1.8143 7.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.88 2.52 2.53 3.92 4.82 4.82 3.64 -
P/RPS 0.36 0.50 0.52 0.87 1.26 1.37 0.98 -15.36%
P/EPS 20.70 11.61 11.78 16.58 18.51 19.86 15.78 4.62%
EY 4.83 8.61 8.49 6.03 5.40 5.03 6.34 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 0.94 1.59 2.11 2.34 1.99 -16.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 17/11/06 25/10/05 02/11/04 03/11/03 11/11/02 05/11/01 -
Price 1.72 2.59 2.58 3.66 5.25 4.82 3.56 -
P/RPS 0.33 0.51 0.53 0.81 1.38 1.37 0.96 -16.29%
P/EPS 18.94 11.93 12.01 15.48 20.16 19.86 15.43 3.47%
EY 5.28 8.38 8.33 6.46 4.96 5.03 6.48 -3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 0.96 1.49 2.30 2.34 1.95 -17.60%

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