[MSNIAGA] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 309.1%
YoY- 158.54%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 259,795 292,919 240,189 197,718 313,425 180,878 226,255 2.32%
PBT 3,001 6,434 6,260 -8,994 2,186 -7,889 14,558 -23.13%
Tax 864 258 -783 -3 -2,663 -137 2,018 -13.17%
NP 3,865 6,692 5,477 -8,997 -477 -8,026 16,576 -21.53%
-
NP to SH 3,903 6,508 5,470 -9,344 -872 -8,680 15,832 -20.80%
-
Tax Rate -28.79% -4.01% 12.51% - 121.82% - -13.86% -
Total Cost 255,930 286,227 234,712 206,715 313,902 188,904 209,679 3.37%
-
Net Worth 110,408 110,463 105,480 103,710 114,105 114,902 126,971 -2.30%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,510 6,040 - - - 4,832 - -
Div Payout % 38.69% 92.81% - - - 0.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 110,408 110,463 105,480 103,710 114,105 114,902 126,971 -2.30%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.49% 2.28% 2.28% -4.55% -0.15% -4.44% 7.33% -
ROE 3.54% 5.89% 5.19% -9.01% -0.76% -7.55% 12.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 430.11 484.95 397.65 327.34 518.90 299.46 374.58 2.32%
EPS 6.46 10.77 9.06 -15.47 -1.44 -14.37 26.21 -20.80%
DPS 2.50 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.8279 1.8288 1.7463 1.717 1.8891 1.9023 2.1021 -2.30%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 430.35 485.22 397.87 327.52 519.19 299.62 374.79 2.32%
EPS 6.47 10.78 9.06 -15.48 -1.44 -14.38 26.23 -20.79%
DPS 2.50 10.01 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.8289 1.8298 1.7473 1.718 1.8901 1.9034 2.1033 -2.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.38 1.61 1.58 1.23 1.23 1.15 1.23 -
P/RPS 0.32 0.33 0.40 0.38 0.24 0.38 0.33 -0.51%
P/EPS 21.36 14.94 17.45 -7.95 -85.20 -8.00 4.69 28.73%
EY 4.68 6.69 5.73 -12.58 -1.17 -12.50 21.31 -22.31%
DY 1.81 6.21 0.00 0.00 0.00 6.96 0.00 -
P/NAPS 0.75 0.88 0.90 0.72 0.65 0.60 0.59 4.07%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 05/03/21 08/07/20 28/02/19 28/02/18 -
Price 1.49 1.30 1.51 1.49 0.94 1.78 1.24 -
P/RPS 0.35 0.27 0.38 0.46 0.18 0.59 0.33 0.98%
P/EPS 23.06 12.07 16.67 -9.63 -65.11 -12.39 4.73 30.20%
EY 4.34 8.29 6.00 -10.38 -1.54 -8.07 21.14 -23.18%
DY 1.68 7.69 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.82 0.71 0.86 0.87 0.50 0.94 0.59 5.63%

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