[MSNIAGA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.17%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 344,693 294,946 290,495 262,403 306,236 324,445 332,339 0.60%
PBT 17,763 20,250 19,437 13,956 15,201 14,700 24,731 -5.36%
Tax -5,031 -5,915 -5,776 -4,684 -4,304 -4,691 -7,303 -6.01%
NP 12,732 14,335 13,661 9,272 10,897 10,009 17,428 -5.09%
-
NP to SH 11,195 11,548 12,000 7,535 9,084 9,007 16,498 -6.25%
-
Tax Rate 28.32% 29.21% 29.72% 33.56% 28.31% 31.91% 29.53% -
Total Cost 331,961 280,611 276,834 253,131 295,339 314,436 314,911 0.88%
-
Net Worth 179,393 177,612 174,139 176,699 169,608 169,223 170,791 0.82%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 179,393 177,612 174,139 176,699 169,608 169,223 170,791 0.82%
NOSH 60,402 60,412 60,465 61,999 60,000 60,437 60,350 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.69% 4.86% 4.70% 3.53% 3.56% 3.08% 5.24% -
ROE 6.24% 6.50% 6.89% 4.26% 5.36% 5.32% 9.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 570.66 488.22 480.43 423.23 510.39 536.83 550.68 0.59%
EPS 18.53 19.12 19.85 12.15 15.14 14.90 27.34 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.94 2.88 2.85 2.8268 2.80 2.83 0.80%
Adjusted Per Share Value based on latest NOSH - 61,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 570.98 488.58 481.20 434.67 507.28 537.44 550.52 0.60%
EPS 18.54 19.13 19.88 12.48 15.05 14.92 27.33 -6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9716 2.9421 2.8846 2.927 2.8095 2.8032 2.8291 0.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.12 1.82 1.85 1.63 1.55 1.88 2.52 -
P/RPS 0.37 0.37 0.39 0.39 0.30 0.35 0.46 -3.56%
P/EPS 11.44 9.52 9.32 13.41 10.24 12.61 9.22 3.65%
EY 8.74 10.50 10.73 7.46 9.77 7.93 10.85 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.64 0.57 0.55 0.67 0.89 -3.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 10/11/11 23/11/10 24/11/09 18/11/08 26/11/07 17/11/06 -
Price 2.10 1.94 1.86 1.66 1.30 1.72 2.59 -
P/RPS 0.37 0.40 0.39 0.39 0.25 0.32 0.47 -3.90%
P/EPS 11.33 10.15 9.37 13.66 8.59 11.54 9.47 3.03%
EY 8.83 9.85 10.67 7.32 11.65 8.66 10.55 -2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.65 0.58 0.46 0.61 0.92 -4.22%

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