[MSNIAGA] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 14.69%
YoY- -229.2%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 235,984 275,310 295,454 194,458 337,684 166,438 199,666 2.82%
PBT 4,500 3,096 9,817 -9,084 10,201 -18,076 12,249 -15.35%
Tax 850 408 -949 48 -2,662 -75 2,100 -13.98%
NP 5,350 3,504 8,868 -9,036 7,539 -18,151 14,349 -15.14%
-
NP to SH 5,478 3,371 8,860 -9,256 7,164 -18,723 13,716 -14.17%
-
Tax Rate -18.89% -13.18% 9.67% - 26.10% - -17.14% -
Total Cost 230,634 271,806 286,586 203,494 330,145 184,589 185,317 3.70%
-
Net Worth 109,677 107,002 104,453 102,665 112,963 105,733 128,940 -2.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 1,510 3,020 3,020 - - - 4,832 -17.60%
Div Payout % 27.57% 89.59% 34.09% - - - 35.23% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 109,677 107,002 104,453 102,665 112,963 105,733 128,940 -2.65%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.27% 1.27% 3.00% -4.65% 2.23% -10.91% 7.19% -
ROE 4.99% 3.15% 8.48% -9.02% 6.34% -17.71% 10.64% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 390.69 455.80 489.15 321.94 559.06 275.55 330.56 2.82%
EPS 9.07 5.58 14.67 -15.32 11.86 -31.00 22.71 -14.17%
DPS 2.50 5.00 5.00 0.00 0.00 0.00 8.00 -17.60%
NAPS 1.8158 1.7715 1.7293 1.6997 1.8702 1.7505 2.1347 -2.65%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 390.91 456.05 489.42 322.12 559.37 275.70 330.75 2.82%
EPS 9.07 5.58 14.68 -15.33 11.87 -31.01 22.72 -14.17%
DPS 2.50 5.00 5.00 0.00 0.00 0.00 8.00 -17.60%
NAPS 1.8168 1.7725 1.7303 1.7006 1.8712 1.7515 2.1359 -2.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.50 1.20 1.45 1.47 0.94 1.31 1.10 -
P/RPS 0.38 0.26 0.30 0.46 0.17 0.48 0.33 2.37%
P/EPS 16.54 21.50 9.89 -9.59 7.93 -4.23 4.84 22.70%
EY 6.05 4.65 10.12 -10.42 12.62 -23.66 20.64 -18.48%
DY 1.67 4.17 3.45 0.00 0.00 0.00 7.27 -21.72%
P/NAPS 0.83 0.68 0.84 0.86 0.50 0.75 0.52 8.09%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 21/08/23 17/08/22 17/08/21 18/08/20 30/08/19 29/08/18 -
Price 1.52 1.23 1.39 1.55 1.20 1.23 1.10 -
P/RPS 0.39 0.27 0.28 0.48 0.21 0.45 0.33 2.82%
P/EPS 16.76 22.04 9.48 -10.11 10.12 -3.97 4.84 22.97%
EY 5.97 4.54 10.55 -9.89 9.88 -25.20 20.64 -18.66%
DY 1.64 4.07 3.60 0.00 0.00 0.00 7.27 -21.96%
P/NAPS 0.84 0.69 0.80 0.91 0.64 0.70 0.52 8.31%

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