[MSNIAGA] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.67%
YoY- -134.32%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 73,039 68,474 86,623 58,533 212,396 49,730 60,483 3.19%
PBT 2,216 3,479 4,946 -3,890 13,852 -10,852 7,421 -18.23%
Tax 936 514 -747 132 -2,443 153 2,444 -14.77%
NP 3,152 3,993 4,199 -3,758 11,409 -10,699 9,865 -17.31%
-
NP to SH 3,169 3,911 4,189 -3,897 11,356 -10,900 9,674 -16.96%
-
Tax Rate -42.24% -14.77% 15.10% - 17.64% - -32.93% -
Total Cost 69,887 64,481 82,424 62,291 200,987 60,429 50,618 5.52%
-
Net Worth 110,408 110,463 105,480 103,710 114,105 114,902 126,971 -2.30%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,510 3,020 - - - - - -
Div Payout % 47.65% 77.22% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 110,408 110,463 105,480 103,710 114,105 114,902 126,971 -2.30%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.32% 5.83% 4.85% -6.42% 5.37% -21.51% 16.31% -
ROE 2.87% 3.54% 3.97% -3.76% 9.95% -9.49% 7.62% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 120.92 113.36 143.41 96.91 351.64 82.33 100.13 3.19%
EPS 5.25 6.47 6.94 -6.45 18.80 -18.05 16.02 -16.96%
DPS 2.50 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8279 1.8288 1.7463 1.717 1.8891 1.9023 2.1021 -2.30%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 120.99 113.43 143.49 96.96 351.83 82.38 100.19 3.19%
EPS 5.25 6.48 6.94 -6.46 18.81 -18.06 16.02 -16.96%
DPS 2.50 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8289 1.8298 1.7473 1.718 1.8901 1.9034 2.1033 -2.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.38 1.61 1.58 1.23 1.23 1.15 1.23 -
P/RPS 1.14 1.42 1.10 1.27 0.35 1.40 1.23 -1.25%
P/EPS 26.30 24.87 22.78 -19.06 6.54 -6.37 7.68 22.76%
EY 3.80 4.02 4.39 -5.25 15.29 -15.69 13.02 -18.54%
DY 1.81 3.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.90 0.72 0.65 0.60 0.59 4.07%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 05/03/21 08/07/20 28/02/19 28/02/18 -
Price 1.49 1.30 1.51 1.49 0.94 1.78 1.24 -
P/RPS 1.23 1.15 1.05 1.54 0.27 2.16 1.24 -0.13%
P/EPS 28.40 20.08 21.77 -23.09 5.00 -9.86 7.74 24.18%
EY 3.52 4.98 4.59 -4.33 20.00 -10.14 12.92 -19.47%
DY 1.68 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.86 0.87 0.50 0.94 0.59 5.63%

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