[MSNIAGA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1.05%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 316,980 299,105 283,138 253,334 334,461 318,741 330,807 -0.70%
PBT 21,113 18,069 16,108 13,890 19,912 12,772 25,430 -3.05%
Tax -5,856 -5,260 -4,778 -4,661 -5,720 -4,129 -7,467 -3.96%
NP 15,257 12,809 11,330 9,229 14,192 8,643 17,963 -2.68%
-
NP to SH 12,805 10,958 9,629 7,548 12,559 7,445 17,331 -4.91%
-
Tax Rate 27.74% 29.11% 29.66% 33.56% 28.73% 32.33% 29.36% -
Total Cost 301,723 286,296 271,808 244,105 320,269 310,098 312,844 -0.60%
-
Net Worth 187,246 183,142 180,851 180,973 180,321 173,885 177,574 0.88%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 187,246 183,142 180,851 180,973 180,321 173,885 177,574 0.88%
NOSH 60,402 60,443 60,485 60,526 60,714 60,376 60,399 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.81% 4.28% 4.00% 3.64% 4.24% 2.71% 5.43% -
ROE 6.84% 5.98% 5.32% 4.17% 6.96% 4.28% 9.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 524.78 494.85 468.11 418.55 550.88 527.92 547.70 -0.70%
EPS 21.20 18.13 15.92 12.47 20.69 12.33 28.69 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.03 2.99 2.99 2.97 2.88 2.94 0.88%
Adjusted Per Share Value based on latest NOSH - 60,526
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 525.07 495.46 469.02 419.65 554.03 527.99 547.98 -0.70%
EPS 21.21 18.15 15.95 12.50 20.80 12.33 28.71 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1017 3.0337 2.9958 2.9978 2.987 2.8804 2.9415 0.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.11 1.97 1.86 1.50 1.60 2.36 2.60 -
P/RPS 0.40 0.40 0.40 0.36 0.29 0.45 0.47 -2.64%
P/EPS 9.95 10.87 11.68 12.03 7.73 19.14 9.06 1.57%
EY 10.05 9.20 8.56 8.31 12.93 5.22 11.04 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.62 0.50 0.54 0.82 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 11/08/11 10/08/10 20/08/09 27/08/08 28/08/07 11/08/06 -
Price 2.04 1.90 1.85 1.65 1.57 2.10 2.53 -
P/RPS 0.39 0.38 0.40 0.39 0.29 0.40 0.46 -2.71%
P/EPS 9.62 10.48 11.62 13.23 7.59 17.03 8.82 1.45%
EY 10.39 9.54 8.61 7.56 13.18 5.87 11.34 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.62 0.55 0.53 0.73 0.86 -4.31%

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