[MSNIAGA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -35.34%
YoY- 98.61%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 311,302 248,538 284,417 248,952 249,953 315,878 304,920 0.34%
PBT 12,028 16,610 13,745 4,025 3,444 9,669 20,134 -8.22%
Tax -3,848 -4,982 -4,122 -1,208 -1,016 -2,900 -5,960 -7.02%
NP 8,180 11,628 9,622 2,817 2,428 6,769 14,174 -8.74%
-
NP to SH 6,622 9,801 8,101 1,329 669 5,482 13,109 -10.74%
-
Tax Rate 31.99% 29.99% 29.99% 30.01% 29.50% 29.99% 29.60% -
Total Cost 303,122 236,910 274,794 246,134 247,525 309,109 290,745 0.69%
-
Net Worth 179,393 177,583 173,945 172,209 170,970 169,068 170,912 0.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 179,393 177,583 173,945 172,209 170,970 169,068 170,912 0.80%
NOSH 60,402 60,402 60,397 60,424 60,481 60,381 60,393 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.63% 4.68% 3.38% 1.13% 0.97% 2.14% 4.65% -
ROE 3.69% 5.52% 4.66% 0.77% 0.39% 3.24% 7.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 515.38 411.47 470.91 412.01 413.27 523.14 504.89 0.34%
EPS 10.96 16.23 13.41 2.20 1.11 9.08 21.71 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.94 2.88 2.85 2.8268 2.80 2.83 0.80%
Adjusted Per Share Value based on latest NOSH - 61,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 515.67 411.70 471.13 412.39 414.05 523.25 505.10 0.34%
EPS 10.97 16.24 13.42 2.20 1.11 9.08 21.72 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9716 2.9417 2.8814 2.8526 2.8321 2.8006 2.8312 0.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.12 1.82 1.85 1.63 1.55 1.88 2.52 -
P/RPS 0.41 0.44 0.39 0.40 0.38 0.36 0.50 -3.25%
P/EPS 19.34 11.22 13.79 74.09 140.06 20.70 11.61 8.86%
EY 5.17 8.92 7.25 1.35 0.71 4.83 8.61 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.64 0.57 0.55 0.67 0.89 -3.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 10/11/11 23/11/10 24/11/09 18/11/08 26/11/07 17/11/06 -
Price 2.10 1.94 1.86 1.66 1.30 1.72 2.59 -
P/RPS 0.41 0.47 0.39 0.40 0.31 0.33 0.51 -3.56%
P/EPS 19.15 11.96 13.87 75.45 117.47 18.94 11.93 8.19%
EY 5.22 8.36 7.21 1.33 0.85 5.28 8.38 -7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.65 0.58 0.46 0.61 0.92 -4.22%

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