[MSNIAGA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -0.9%
YoY- -5.54%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 318,741 330,807 287,703 308,214 236,715 250,695 254,064 3.85%
PBT 12,772 25,430 20,636 27,032 28,387 28,932 23,317 -9.54%
Tax -4,129 -7,467 -6,519 -8,168 -8,417 -8,550 -6,630 -7.58%
NP 8,643 17,963 14,117 18,864 19,970 20,382 16,687 -10.38%
-
NP to SH 7,445 17,331 13,876 18,864 19,970 20,382 16,687 -12.58%
-
Tax Rate 32.33% 29.36% 31.59% 30.22% 29.65% 29.55% 28.43% -
Total Cost 310,098 312,844 273,586 289,350 216,745 230,313 237,377 4.55%
-
Net Worth 173,885 177,574 166,694 146,816 134,041 120,621 105,811 8.62%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 9,596 5,982 -
Div Payout % - - - - - 47.08% 35.85% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 173,885 177,574 166,694 146,816 134,041 120,621 105,811 8.62%
NOSH 60,376 60,399 60,396 60,418 60,108 60,010 60,120 0.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.71% 5.43% 4.91% 6.12% 8.44% 8.13% 6.57% -
ROE 4.28% 9.76% 8.32% 12.85% 14.90% 16.90% 15.77% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 527.92 547.70 476.36 510.13 393.82 417.75 422.59 3.77%
EPS 12.33 28.69 22.97 31.22 33.22 33.96 27.76 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 10.00 -
NAPS 2.88 2.94 2.76 2.43 2.23 2.01 1.76 8.55%
Adjusted Per Share Value based on latest NOSH - 60,418
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 527.70 547.68 476.31 510.27 391.90 415.04 420.62 3.85%
EPS 12.33 28.69 22.97 31.23 33.06 33.74 27.63 -12.57%
DPS 0.00 0.00 0.00 0.00 0.00 15.89 9.90 -
NAPS 2.8788 2.9399 2.7598 2.4307 2.2191 1.997 1.7518 8.62%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.36 2.60 2.68 3.70 4.72 5.30 3.28 -
P/RPS 0.45 0.47 0.56 0.73 1.20 1.27 0.78 -8.75%
P/EPS 19.14 9.06 11.66 11.85 14.21 15.60 11.82 8.36%
EY 5.22 11.04 8.57 8.44 7.04 6.41 8.46 -7.72%
DY 0.00 0.00 0.00 0.00 0.00 3.02 3.05 -
P/NAPS 0.82 0.88 0.97 1.52 2.12 2.64 1.86 -12.75%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 11/08/06 05/08/05 05/08/04 01/08/03 01/08/02 02/08/01 -
Price 2.10 2.53 2.66 3.86 4.88 5.20 4.16 -
P/RPS 0.40 0.46 0.56 0.76 1.24 1.24 0.98 -13.86%
P/EPS 17.03 8.82 11.58 12.36 14.69 15.31 14.99 2.14%
EY 5.87 11.34 8.64 8.09 6.81 6.53 6.67 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 3.08 2.40 -
P/NAPS 0.73 0.86 0.96 1.59 2.19 2.59 2.36 -17.75%

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