[MSNIAGA] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 71.74%
YoY- -144.27%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 213,086 255,230 311,068 212,099 351,581 150,759 191,631 1.78%
PBT 452 4,264 7,901 -2,576 8,748 -22,518 10,384 -40.66%
Tax 785 442 -1,003 96 -2,578 -67 2,154 -15.47%
NP 1,237 4,706 6,898 -2,480 6,170 -22,585 12,538 -31.99%
-
NP to SH 1,495 4,645 6,786 -2,616 5,909 -23,128 11,894 -29.20%
-
Tax Rate -173.67% -10.37% 12.69% - 29.47% - -20.74% -
Total Cost 211,849 250,524 304,170 214,579 345,411 173,344 179,093 2.83%
-
Net Worth 107,166 108,530 104,706 104,990 108,651 102,677 125,454 -2.58%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 1,510 3,020 3,020 - - - 4,832 -17.60%
Div Payout % 101.01% 65.02% 44.50% - - - 40.63% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 107,166 108,530 104,706 104,990 108,651 102,677 125,454 -2.58%
NOSH 60,368 60,402 60,402 60,402 60,402 60,402 60,402 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.58% 1.84% 2.22% -1.17% 1.75% -14.98% 6.54% -
ROE 1.40% 4.28% 6.48% -2.49% 5.44% -22.52% 9.48% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 352.98 422.55 515.00 351.15 582.07 249.59 317.26 1.79%
EPS 2.48 7.69 11.23 -4.33 9.78 -38.29 19.69 -29.17%
DPS 2.50 5.00 5.00 0.00 0.00 0.00 8.00 -17.60%
NAPS 1.7752 1.7968 1.7335 1.7382 1.7988 1.6999 2.077 -2.58%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 352.98 422.79 515.28 351.34 582.39 249.73 317.44 1.78%
EPS 2.48 7.69 11.24 -4.33 9.79 -38.31 19.70 -29.18%
DPS 2.50 5.00 5.00 0.00 0.00 0.00 8.00 -17.60%
NAPS 1.7752 1.7978 1.7345 1.7392 1.7998 1.7008 2.0782 -2.58%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.55 1.29 1.29 1.56 1.20 1.05 1.07 -
P/RPS 0.44 0.31 0.25 0.44 0.21 0.42 0.34 4.38%
P/EPS 62.59 16.77 11.48 -36.02 12.27 -2.74 5.43 50.24%
EY 1.60 5.96 8.71 -2.78 8.15 -36.47 18.40 -33.41%
DY 1.61 3.88 3.88 0.00 0.00 0.00 7.48 -22.56%
P/NAPS 0.87 0.72 0.74 0.90 0.67 0.62 0.52 8.94%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 21/11/23 22/11/22 19/11/21 20/11/20 29/11/19 30/11/18 -
Price 1.62 1.43 1.15 1.52 1.25 1.34 1.15 -
P/RPS 0.46 0.34 0.22 0.43 0.21 0.54 0.36 4.16%
P/EPS 65.42 18.60 10.24 -35.10 12.78 -3.50 5.84 49.52%
EY 1.53 5.38 9.77 -2.85 7.83 -28.57 17.12 -33.11%
DY 1.54 3.50 4.35 0.00 0.00 0.00 6.96 -22.21%
P/NAPS 0.91 0.80 0.66 0.87 0.69 0.79 0.55 8.74%

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