[MSNIAGA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 25.55%
YoY- -237.72%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 150,552 177,048 198,636 196,036 240,676 293,692 233,292 -7.03%
PBT 3,712 4,460 2,044 -21,264 -4,988 9,300 8,560 -12.99%
Tax -284 -380 -600 -600 -888 -2,512 -2,568 -30.70%
NP 3,428 4,080 1,444 -21,864 -5,876 6,788 5,992 -8.88%
-
NP to SH 2,984 3,504 496 -22,776 -6,744 5,128 4,660 -7.15%
-
Tax Rate 7.65% 8.52% 29.35% - - 27.01% 30.00% -
Total Cost 147,124 172,968 197,192 217,900 246,552 286,904 227,300 -6.99%
-
Net Worth 128,813 115,035 111,363 124,428 164,897 184,830 184,830 -5.83%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 19,328 - - - - - - -
Div Payout % 647.74% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 128,813 115,035 111,363 124,428 164,897 184,830 184,830 -5.83%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.28% 2.30% 0.73% -11.15% -2.44% 2.31% 2.57% -
ROE 2.32% 3.05% 0.45% -18.30% -4.09% 2.77% 2.52% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 249.25 293.12 328.86 324.55 398.46 486.23 386.23 -7.03%
EPS 4.96 5.80 0.84 -37.72 -11.16 8.48 7.72 -7.10%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1326 1.9045 1.8437 2.06 2.73 3.06 3.06 -5.83%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 249.25 293.12 328.86 324.55 398.46 486.23 386.23 -7.03%
EPS 4.96 5.80 0.84 -37.72 -11.16 8.48 7.72 -7.10%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1326 1.9045 1.8437 2.06 2.73 3.06 3.06 -5.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.18 1.05 0.91 1.35 2.01 2.10 2.26 -
P/RPS 0.47 0.36 0.28 0.42 0.50 0.43 0.59 -3.71%
P/EPS 23.89 18.10 110.82 -3.58 -18.00 24.74 29.29 -3.33%
EY 4.19 5.52 0.90 -27.93 -5.55 4.04 3.41 3.49%
DY 27.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.49 0.66 0.74 0.69 0.74 -4.82%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 03/05/16 29/05/15 20/05/14 29/05/13 15/05/12 -
Price 1.18 1.11 0.95 1.30 2.05 2.41 2.30 -
P/RPS 0.47 0.38 0.29 0.40 0.51 0.50 0.60 -3.98%
P/EPS 23.89 19.13 115.69 -3.45 -18.36 28.39 29.81 -3.62%
EY 4.19 5.23 0.86 -29.01 -5.45 3.52 3.35 3.79%
DY 27.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.52 0.63 0.75 0.79 0.75 -5.03%

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