[MSNIAGA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 142.83%
YoY- -12.92%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 87,536 103,649 93,708 97,578 72,329 81,267 99,250 -2.07%
PBT 7,448 9,630 8,067 9,729 10,066 11,284 9,421 -3.83%
Tax -2,516 -2,833 -2,720 -2,869 -2,188 -3,007 -2,426 0.60%
NP 4,932 6,797 5,347 6,860 7,878 8,277 6,995 -5.65%
-
NP to SH 4,895 6,666 5,347 6,860 7,878 8,277 6,995 -5.77%
-
Tax Rate 33.78% 29.42% 33.72% 29.49% 21.74% 26.65% 25.75% -
Total Cost 82,604 96,852 88,361 90,718 64,451 72,990 92,255 -1.82%
-
Net Worth 173,440 120,769 160,405 144,970 131,801 112,159 99,302 9.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 9,596 5,982 -
Div Payout % - - - - - 115.94% 85.52% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 173,440 120,769 160,405 144,970 131,801 112,159 99,302 9.73%
NOSH 60,432 60,384 60,530 60,404 60,183 59,978 59,820 0.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.63% 6.56% 5.71% 7.03% 10.89% 10.18% 7.05% -
ROE 2.82% 5.52% 3.33% 4.73% 5.98% 7.38% 7.04% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 144.85 171.65 154.81 161.54 120.18 135.49 165.91 -2.23%
EPS 8.10 11.04 8.90 11.37 13.09 13.80 11.70 -5.94%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 10.00 -
NAPS 2.87 2.00 2.65 2.40 2.19 1.87 1.66 9.54%
Adjusted Per Share Value based on latest NOSH - 60,404
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 144.92 171.60 155.14 161.55 119.75 134.54 164.32 -2.07%
EPS 8.10 11.04 8.85 11.36 13.04 13.70 11.58 -5.78%
DPS 0.00 0.00 0.00 0.00 0.00 15.89 9.90 -
NAPS 2.8714 1.9994 2.6556 2.4001 2.1821 1.8569 1.644 9.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.70 2.66 3.54 5.10 4.50 4.38 4.42 -
P/RPS 1.86 1.55 2.29 3.16 3.74 3.23 2.66 -5.78%
P/EPS 33.33 24.10 40.07 44.91 34.38 31.74 37.80 -2.07%
EY 3.00 4.15 2.50 2.23 2.91 3.15 2.65 2.08%
DY 0.00 0.00 0.00 0.00 0.00 3.65 2.26 -
P/NAPS 0.94 1.33 1.34 2.12 2.05 2.34 2.66 -15.91%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 26/02/04 25/02/03 20/02/02 19/02/01 -
Price 2.55 2.75 3.34 4.80 3.84 4.50 4.80 -
P/RPS 1.76 1.60 2.16 2.97 3.20 3.32 2.89 -7.92%
P/EPS 31.48 24.91 37.81 42.27 29.34 32.61 41.05 -4.32%
EY 3.18 4.01 2.64 2.37 3.41 3.07 2.44 4.51%
DY 0.00 0.00 0.00 0.00 0.00 3.56 2.08 -
P/NAPS 0.89 1.38 1.26 2.00 1.75 2.41 2.89 -17.81%

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