[MSNIAGA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.41%
YoY- -153.85%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 199,666 228,518 210,265 236,009 263,241 325,196 316,980 -7.41%
PBT 12,249 6,054 -2,092 -37,215 -10,800 12,417 21,113 -8.67%
Tax 2,100 -797 -3,153 1,157 -2,295 -3,119 -5,856 -
NP 14,349 5,257 -5,245 -36,058 -13,095 9,298 15,257 -1.01%
-
NP to SH 13,716 4,515 -6,248 -36,816 -14,503 7,614 12,805 1.15%
-
Tax Rate -17.14% 13.16% - - - 25.12% 27.74% -
Total Cost 185,317 223,261 215,510 272,067 276,336 315,898 301,723 -7.79%
-
Net Worth 128,940 117,149 112,951 118,991 161,273 184,830 187,246 -6.02%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,832 - - - - - - -
Div Payout % 35.23% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 128,940 117,149 112,951 118,991 161,273 184,830 187,246 -6.02%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.19% 2.30% -2.49% -15.28% -4.97% 2.86% 4.81% -
ROE 10.64% 3.85% -5.53% -30.94% -8.99% 4.12% 6.84% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 330.56 378.33 348.11 390.73 435.82 538.39 524.78 -7.41%
EPS 22.71 7.47 -10.34 -60.95 -24.01 12.61 21.20 1.15%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1347 1.9395 1.87 1.97 2.67 3.06 3.10 -6.02%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 330.75 378.54 348.30 390.95 436.06 538.68 525.07 -7.41%
EPS 22.72 7.48 -10.35 -60.99 -24.02 12.61 21.21 1.15%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1359 1.9406 1.871 1.9711 2.6715 3.0617 3.1017 -6.02%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.10 1.25 0.90 1.10 1.94 2.18 2.11 -
P/RPS 0.33 0.33 0.26 0.28 0.45 0.40 0.40 -3.15%
P/EPS 4.84 16.72 -8.70 -1.80 -8.08 17.29 9.95 -11.31%
EY 20.64 5.98 -11.49 -55.41 -12.38 5.78 10.05 12.73%
DY 7.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.48 0.56 0.73 0.71 0.68 -4.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 08/08/17 03/08/16 28/08/15 19/08/14 05/08/13 15/08/12 -
Price 1.10 1.39 0.85 1.10 1.92 2.14 2.04 -
P/RPS 0.33 0.37 0.24 0.28 0.44 0.40 0.39 -2.74%
P/EPS 4.84 18.60 -8.22 -1.80 -8.00 16.98 9.62 -10.81%
EY 20.64 5.38 -12.17 -55.41 -12.51 5.89 10.39 12.11%
DY 7.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.72 0.45 0.56 0.72 0.70 0.66 -3.89%

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