[MSNIAGA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.95%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 330,807 287,703 308,214 236,715 250,695 254,064 189,117 9.76%
PBT 25,430 20,636 27,032 28,387 28,932 23,317 18,170 5.75%
Tax -7,467 -6,519 -8,168 -8,417 -8,550 -6,630 -2,291 21.75%
NP 17,963 14,117 18,864 19,970 20,382 16,687 15,879 2.07%
-
NP to SH 17,331 13,876 18,864 19,970 20,382 16,687 15,879 1.46%
-
Tax Rate 29.36% 31.59% 30.22% 29.65% 29.55% 28.43% 12.61% -
Total Cost 312,844 273,586 289,350 216,745 230,313 237,377 173,238 10.34%
-
Net Worth 177,574 166,694 146,816 134,041 120,621 105,811 93,854 11.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 9,596 5,982 - -
Div Payout % - - - - 47.08% 35.85% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 177,574 166,694 146,816 134,041 120,621 105,811 93,854 11.20%
NOSH 60,399 60,396 60,418 60,108 60,010 60,120 59,779 0.17%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.43% 4.91% 6.12% 8.44% 8.13% 6.57% 8.40% -
ROE 9.76% 8.32% 12.85% 14.90% 16.90% 15.77% 16.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 547.70 476.36 510.13 393.82 417.75 422.59 316.36 9.57%
EPS 28.69 22.97 31.22 33.22 33.96 27.76 26.56 1.29%
DPS 0.00 0.00 0.00 0.00 16.00 10.00 0.00 -
NAPS 2.94 2.76 2.43 2.23 2.01 1.76 1.57 11.01%
Adjusted Per Share Value based on latest NOSH - 60,108
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 547.68 476.31 510.27 391.90 415.04 420.62 313.10 9.76%
EPS 28.69 22.97 31.23 33.06 33.74 27.63 26.29 1.46%
DPS 0.00 0.00 0.00 0.00 15.89 9.90 0.00 -
NAPS 2.9399 2.7598 2.4307 2.2191 1.997 1.7518 1.5538 11.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.60 2.68 3.70 4.72 5.30 3.28 10.00 -
P/RPS 0.47 0.56 0.73 1.20 1.27 0.78 3.16 -27.19%
P/EPS 9.06 11.66 11.85 14.21 15.60 11.82 37.65 -21.12%
EY 11.04 8.57 8.44 7.04 6.41 8.46 2.66 26.75%
DY 0.00 0.00 0.00 0.00 3.02 3.05 0.00 -
P/NAPS 0.88 0.97 1.52 2.12 2.64 1.86 6.37 -28.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 11/08/06 05/08/05 05/08/04 01/08/03 01/08/02 02/08/01 13/11/00 -
Price 2.53 2.66 3.86 4.88 5.20 4.16 6.95 -
P/RPS 0.46 0.56 0.76 1.24 1.24 0.98 2.20 -22.94%
P/EPS 8.82 11.58 12.36 14.69 15.31 14.99 26.16 -16.56%
EY 11.34 8.64 8.09 6.81 6.53 6.67 3.82 19.87%
DY 0.00 0.00 0.00 0.00 3.08 2.40 0.00 -
P/NAPS 0.86 0.96 1.59 2.19 2.59 2.36 4.43 -23.89%

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