[MSNIAGA] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 28.7%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 325,196 316,980 299,105 283,138 253,334 334,461 318,741 0.33%
PBT 12,417 21,113 18,069 16,108 13,890 19,912 12,772 -0.46%
Tax -3,119 -5,856 -5,260 -4,778 -4,661 -5,720 -4,129 -4.56%
NP 9,298 15,257 12,809 11,330 9,229 14,192 8,643 1.22%
-
NP to SH 7,614 12,805 10,958 9,629 7,548 12,559 7,445 0.37%
-
Tax Rate 25.12% 27.74% 29.11% 29.66% 33.56% 28.73% 32.33% -
Total Cost 315,898 301,723 286,296 271,808 244,105 320,269 310,098 0.30%
-
Net Worth 184,830 187,246 183,142 180,851 180,973 180,321 173,885 1.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 184,830 187,246 183,142 180,851 180,973 180,321 173,885 1.02%
NOSH 60,402 60,402 60,443 60,485 60,526 60,714 60,376 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.86% 4.81% 4.28% 4.00% 3.64% 4.24% 2.71% -
ROE 4.12% 6.84% 5.98% 5.32% 4.17% 6.96% 4.28% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 538.39 524.78 494.85 468.11 418.55 550.88 527.92 0.32%
EPS 12.61 21.20 18.13 15.92 12.47 20.69 12.33 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.10 3.03 2.99 2.99 2.97 2.88 1.01%
Adjusted Per Share Value based on latest NOSH - 60,485
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 538.39 524.78 495.19 468.76 419.41 553.73 527.70 0.33%
EPS 12.61 21.20 18.14 15.94 12.50 20.79 12.33 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.10 3.0321 2.9941 2.9962 2.9854 2.8788 1.02%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.18 2.11 1.97 1.86 1.50 1.60 2.36 -
P/RPS 0.40 0.40 0.40 0.40 0.36 0.29 0.45 -1.94%
P/EPS 17.29 9.95 10.87 11.68 12.03 7.73 19.14 -1.67%
EY 5.78 10.05 9.20 8.56 8.31 12.93 5.22 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.65 0.62 0.50 0.54 0.82 -2.36%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 05/08/13 15/08/12 11/08/11 10/08/10 20/08/09 27/08/08 28/08/07 -
Price 2.14 2.04 1.90 1.85 1.65 1.57 2.10 -
P/RPS 0.40 0.39 0.38 0.40 0.39 0.29 0.40 0.00%
P/EPS 16.98 9.62 10.48 11.62 13.23 7.59 17.03 -0.04%
EY 5.89 10.39 9.54 8.61 7.56 13.18 5.87 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.63 0.62 0.55 0.53 0.73 -0.69%

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