[MSNIAGA] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
08-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 92.87%
YoY- 89.96%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 292,919 240,189 197,718 313,425 180,878 226,255 227,851 4.27%
PBT 6,434 6,259 -8,995 2,186 -7,896 14,558 4,926 4.54%
Tax 258 -783 -3 -2,663 -138 2,018 -845 -
NP 6,692 5,476 -8,998 -477 -8,034 16,576 4,081 8.58%
-
NP to SH 6,508 5,469 -9,345 -872 -8,688 15,832 3,246 12.28%
-
Tax Rate -4.01% 12.51% - 121.82% - -13.86% 17.15% -
Total Cost 286,227 234,713 206,716 313,902 188,912 209,679 223,770 4.18%
-
Net Worth 110,463 105,480 103,710 114,105 114,902 126,971 114,159 -0.54%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 6,040 - - - - - - -
Div Payout % 92.81% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 110,463 105,480 103,710 114,105 114,902 126,971 114,159 -0.54%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.28% 2.28% -4.55% -0.15% -4.44% 7.33% 1.79% -
ROE 5.89% 5.18% -9.01% -0.76% -7.56% 12.47% 2.84% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 484.95 397.65 327.34 518.90 299.46 374.58 377.22 4.27%
EPS 10.77 9.05 -15.47 -1.44 -14.38 26.21 5.37 12.29%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8288 1.7463 1.717 1.8891 1.9023 2.1021 1.89 -0.54%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 485.22 397.87 327.52 519.19 299.62 374.79 377.43 4.27%
EPS 10.78 9.06 -15.48 -1.44 -14.39 26.23 5.38 12.27%
DPS 10.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8298 1.7473 1.718 1.8901 1.9034 2.1033 1.891 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.61 1.58 1.23 1.23 1.15 1.23 1.05 -
P/RPS 0.33 0.40 0.38 0.24 0.38 0.33 0.28 2.77%
P/EPS 14.94 17.45 -7.95 -85.20 -8.00 4.69 19.54 -4.37%
EY 6.69 5.73 -12.58 -1.17 -12.51 21.31 5.12 4.55%
DY 6.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.72 0.65 0.60 0.59 0.56 7.82%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 05/03/21 08/07/20 28/02/19 28/02/18 28/02/17 -
Price 1.30 1.51 1.49 0.94 1.78 1.24 1.15 -
P/RPS 0.27 0.38 0.46 0.18 0.59 0.33 0.30 -1.73%
P/EPS 12.07 16.68 -9.63 -65.11 -12.38 4.73 21.40 -9.09%
EY 8.29 6.00 -10.38 -1.54 -8.08 21.14 4.67 10.03%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 0.87 0.50 0.94 0.59 0.61 2.56%

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