[MSNIAGA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.68%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 236,009 263,241 325,196 316,980 299,105 283,138 253,334 -1.17%
PBT -37,215 -10,800 12,417 21,113 18,069 16,108 13,890 -
Tax 1,157 -2,295 -3,119 -5,856 -5,260 -4,778 -4,661 -
NP -36,058 -13,095 9,298 15,257 12,809 11,330 9,229 -
-
NP to SH -36,816 -14,503 7,614 12,805 10,958 9,629 7,548 -
-
Tax Rate - - 25.12% 27.74% 29.11% 29.66% 33.56% -
Total Cost 272,067 276,336 315,898 301,723 286,296 271,808 244,105 1.82%
-
Net Worth 118,991 161,273 184,830 187,246 183,142 180,851 180,973 -6.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 118,991 161,273 184,830 187,246 183,142 180,851 180,973 -6.74%
NOSH 60,402 60,402 60,402 60,402 60,443 60,485 60,526 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -15.28% -4.97% 2.86% 4.81% 4.28% 4.00% 3.64% -
ROE -30.94% -8.99% 4.12% 6.84% 5.98% 5.32% 4.17% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 390.73 435.82 538.39 524.78 494.85 468.11 418.55 -1.13%
EPS -60.95 -24.01 12.61 21.20 18.13 15.92 12.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.67 3.06 3.10 3.03 2.99 2.99 -6.71%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 390.95 436.06 538.68 525.07 495.46 469.02 419.65 -1.17%
EPS -60.99 -24.02 12.61 21.21 18.15 15.95 12.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9711 2.6715 3.0617 3.1017 3.0337 2.9958 2.9978 -6.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.10 1.94 2.18 2.11 1.97 1.86 1.50 -
P/RPS 0.28 0.45 0.40 0.40 0.40 0.40 0.36 -4.10%
P/EPS -1.80 -8.08 17.29 9.95 10.87 11.68 12.03 -
EY -55.41 -12.38 5.78 10.05 9.20 8.56 8.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.71 0.68 0.65 0.62 0.50 1.90%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 19/08/14 05/08/13 15/08/12 11/08/11 10/08/10 20/08/09 -
Price 1.10 1.92 2.14 2.04 1.90 1.85 1.65 -
P/RPS 0.28 0.44 0.40 0.39 0.38 0.40 0.39 -5.37%
P/EPS -1.80 -8.00 16.98 9.62 10.48 11.62 13.23 -
EY -55.41 -12.51 5.89 10.39 9.54 8.61 7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.70 0.66 0.63 0.62 0.55 0.30%

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