[MSNIAGA] YoY Cumulative 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- 31.61%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 228,690 218,844 203,672 172,164 158,025 166,994 130,129 9.84%
PBT 15,101 14,301 15,415 17,300 16,611 15,102 11,715 4.32%
Tax -4,470 -4,195 -4,708 -5,539 -5,677 -4,742 -3,403 4.64%
NP 10,631 10,106 10,707 11,761 10,934 10,360 8,312 4.18%
-
NP to SH 9,832 9,729 10,707 11,761 10,934 10,360 8,312 2.83%
-
Tax Rate 29.60% 29.33% 30.54% 32.02% 34.18% 31.40% 29.05% -
Total Cost 218,059 208,738 192,965 160,403 147,091 156,634 121,817 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 5.75% 6.01% 7.21% 8.57% 8.83% 9.45% 8.53% -
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 378.67 362.38 337.27 285.89 263.04 278.86 217.61 9.66%
EPS 16.28 16.11 17.73 19.53 18.20 17.30 13.90 2.66%
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 378.82 362.51 337.38 285.19 261.77 276.62 215.56 9.84%
EPS 16.29 16.12 17.74 19.48 18.11 17.16 13.77 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 0.67 0.70 1.16 1.69 1.83 1.31 3.03 -22.22%
P/EPS 15.48 15.70 22.11 24.68 26.48 21.04 47.48 -17.03%
EY 6.46 6.37 4.52 4.05 3.78 4.75 2.11 20.49%
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 0.68 0.71 1.09 1.84 1.83 1.28 3.19 -22.70%
P/EPS 15.91 16.01 20.64 26.88 26.48 20.58 50.00 -17.36%
EY 6.29 6.24 4.84 3.72 3.78 4.86 2.00 21.03%
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