[MSNIAGA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.66%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 332,339 312,552 301,250 244,493 239,292 266,244 197,011 9.10%
PBT 24,731 22,368 25,144 27,366 27,895 24,523 19,919 3.67%
Tax -7,303 -6,915 -7,577 -7,727 -8,684 -7,168 -3,740 11.79%
NP 17,428 15,453 17,567 19,639 19,211 17,355 16,179 1.24%
-
NP to SH 16,498 15,076 17,567 19,639 19,211 17,355 16,179 0.32%
-
Tax Rate 29.53% 30.91% 30.13% 28.24% 31.13% 29.23% 18.78% -
Total Cost 314,911 297,099 283,683 224,854 220,081 248,889 180,832 9.68%
-
Net Worth 170,791 161,748 148,572 137,628 123,599 109,977 97,773 9.73%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 9,596 5,982 - -
Div Payout % - - - - 49.95% 34.47% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 170,791 161,748 148,572 137,628 123,599 109,977 97,773 9.73%
NOSH 60,350 60,353 60,395 60,363 59,999 60,097 59,983 0.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.24% 4.94% 5.83% 8.03% 8.03% 6.52% 8.21% -
ROE 9.66% 9.32% 11.82% 14.27% 15.54% 15.78% 16.55% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 550.68 517.86 498.80 405.04 398.82 443.02 328.44 8.99%
EPS 27.34 24.98 29.09 32.53 32.02 28.88 26.97 0.22%
DPS 0.00 0.00 0.00 0.00 16.00 10.00 0.00 -
NAPS 2.83 2.68 2.46 2.28 2.06 1.83 1.63 9.62%
Adjusted Per Share Value based on latest NOSH - 60,363
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 550.21 517.45 498.74 404.78 396.17 440.79 326.17 9.10%
EPS 27.31 24.96 29.08 32.51 31.81 28.73 26.79 0.32%
DPS 0.00 0.00 0.00 0.00 15.89 9.90 0.00 -
NAPS 2.8276 2.6779 2.4597 2.2785 2.0463 1.8208 1.6187 9.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.52 2.53 3.92 4.82 4.82 3.64 6.60 -
P/RPS 0.46 0.49 0.79 1.19 1.21 0.82 2.01 -21.78%
P/EPS 9.22 10.13 13.48 14.81 15.05 12.60 24.47 -15.00%
EY 10.85 9.87 7.42 6.75 6.64 7.93 4.09 17.64%
DY 0.00 0.00 0.00 0.00 3.32 2.75 0.00 -
P/NAPS 0.89 0.94 1.59 2.11 2.34 1.99 4.05 -22.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 25/10/05 02/11/04 03/11/03 11/11/02 05/11/01 13/11/00 -
Price 2.59 2.58 3.66 5.25 4.82 3.56 6.95 -
P/RPS 0.47 0.50 0.73 1.30 1.21 0.80 2.12 -22.19%
P/EPS 9.47 10.33 12.58 16.14 15.05 12.33 25.77 -15.36%
EY 10.55 9.68 7.95 6.20 6.64 8.11 3.88 18.13%
DY 0.00 0.00 0.00 0.00 3.32 2.81 0.00 -
P/NAPS 0.92 0.96 1.49 2.30 2.34 1.95 4.26 -22.53%

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