[MSNIAGA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 294.7%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 148,625 140,311 149,988 111,516 105,155 102,721 78,036 11.32%
PBT 11,751 10,252 13,098 13,095 11,385 8,839 6,658 9.92%
Tax -3,449 -3,010 -3,919 -4,159 -3,607 -2,806 -2,005 9.45%
NP 8,302 7,242 9,179 8,936 7,778 6,033 4,653 10.12%
-
NP to SH 7,937 7,001 9,179 8,936 7,778 6,033 4,653 9.30%
-
Tax Rate 29.35% 29.36% 29.92% 31.76% 31.68% 31.75% 30.11% -
Total Cost 140,323 133,069 140,809 102,580 97,377 96,688 73,383 11.40%
-
Net Worth 177,585 166,719 146,743 133,740 120,631 105,129 93,656 11.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 177,585 166,719 146,743 133,740 120,631 105,129 93,656 11.24%
NOSH 60,403 60,405 60,388 59,973 60,015 59,732 59,653 0.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.59% 5.16% 6.12% 8.01% 7.40% 5.87% 5.96% -
ROE 4.47% 4.20% 6.26% 6.68% 6.45% 5.74% 4.97% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 246.05 232.28 248.37 185.94 175.21 171.97 130.81 11.09%
EPS 13.14 11.59 15.20 14.90 12.96 10.10 7.80 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.76 2.43 2.23 2.01 1.76 1.57 11.01%
Adjusted Per Share Value based on latest NOSH - 60,108
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 246.06 232.30 248.32 184.62 174.09 170.06 129.19 11.33%
EPS 13.14 11.59 15.20 14.79 12.88 9.99 7.70 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9401 2.7602 2.4294 2.2142 1.9971 1.7405 1.5506 11.24%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.60 2.68 3.70 4.72 5.30 3.28 10.00 -
P/RPS 1.06 1.15 1.49 2.54 3.02 1.91 7.64 -28.03%
P/EPS 19.79 23.12 24.34 31.68 40.90 32.48 128.21 -26.74%
EY 5.05 4.32 4.11 3.16 2.45 3.08 0.78 36.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 1.52 2.12 2.64 1.86 6.37 -28.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 11/08/06 05/08/05 05/08/04 01/08/03 01/08/02 02/08/01 13/11/00 -
Price 2.53 2.66 3.86 4.88 5.20 4.16 6.95 -
P/RPS 1.03 1.15 1.55 2.62 2.97 2.42 5.31 -23.90%
P/EPS 19.25 22.95 25.39 32.75 40.12 41.19 89.10 -22.52%
EY 5.19 4.36 3.94 3.05 2.49 2.43 1.12 29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 1.59 2.19 2.59 2.36 4.43 -23.89%

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