[MSNIAGA] YoY Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -97.23%
YoY- -79.52%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 53,059 57,361 85,601 49,203 45,899 32,375 37,638 5.88%
PBT 2,974 217 1,060 360 1,894 -3,761 928 21.40%
Tax -30 -30 -162 -28 -41 -35 -71 -13.36%
NP 2,944 187 898 332 1,853 -3,796 857 22.81%
-
NP to SH 3,009 180 879 283 1,789 -3,849 746 26.14%
-
Tax Rate 1.01% 13.82% 15.28% 7.78% 2.16% - 7.65% -
Total Cost 50,115 57,174 84,703 48,871 44,046 36,171 36,781 5.28%
-
Net Worth 113,416 110,994 106,361 103,994 115,887 111,055 128,813 -2.09%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 3,020 - - - 4,832 -
Div Payout % - - 343.58% - - - 647.74% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 113,416 110,994 106,361 103,994 115,887 111,055 128,813 -2.09%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.55% 0.33% 1.05% 0.67% 4.04% -11.73% 2.28% -
ROE 2.65% 0.16% 0.83% 0.27% 1.54% -3.47% 0.58% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 87.84 94.97 141.72 81.46 75.99 53.60 62.31 5.88%
EPS 4.98 0.30 1.46 0.47 2.96 -6.37 1.24 26.04%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.8777 1.8376 1.7609 1.7217 1.9186 1.8386 2.1326 -2.09%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 87.89 95.02 141.80 81.50 76.03 53.63 62.35 5.88%
EPS 4.98 0.30 1.46 0.47 2.96 -6.38 1.24 26.04%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.8787 1.8386 1.7619 1.7227 1.9197 1.8396 2.1338 -2.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.48 1.30 1.50 1.46 0.715 1.62 1.18 -
P/RPS 1.68 1.37 1.06 1.79 0.94 3.02 1.89 -1.94%
P/EPS 29.71 436.24 103.08 311.61 24.14 -25.42 95.54 -17.67%
EY 3.37 0.23 0.97 0.32 4.14 -3.93 1.05 21.43%
DY 0.00 0.00 3.33 0.00 0.00 0.00 6.78 -
P/NAPS 0.79 0.71 0.85 0.85 0.37 0.88 0.55 6.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 23/05/23 25/05/22 20/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.60 1.30 1.47 1.66 0.895 1.49 1.18 -
P/RPS 1.82 1.37 1.04 2.04 1.18 2.78 1.89 -0.62%
P/EPS 32.12 436.24 101.01 354.30 30.22 -23.38 95.54 -16.59%
EY 3.11 0.23 0.99 0.28 3.31 -4.28 1.05 19.81%
DY 0.00 0.00 3.40 0.00 0.00 0.00 6.78 -
P/NAPS 0.85 0.71 0.83 0.96 0.47 0.81 0.55 7.51%

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