[MSNIAGA] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 2.81%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 274,619 303,970 230,107 249,387 240,440 192,921 7.31%
PBT 23,651 27,540 27,019 27,120 21,780 18,262 5.30%
Tax -7,431 -8,505 -7,990 -7,960 -6,075 -1,023 48.64%
NP 16,220 19,035 19,029 19,160 15,705 17,239 -1.21%
-
NP to SH 16,113 19,035 19,029 19,160 15,705 17,239 -1.34%
-
Tax Rate 31.42% 30.88% 29.57% 29.35% 27.89% 5.60% -
Total Cost 258,399 284,935 211,078 230,227 224,735 175,682 8.01%
-
Net Worth 162,528 148,106 134,876 114,391 102,412 89,487 12.66%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 9,596 5,982 - -
Div Payout % - - - 50.09% 38.09% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 162,528 148,106 134,876 114,391 102,412 89,487 12.66%
NOSH 60,419 60,451 60,212 60,205 60,960 59,263 0.38%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.91% 6.26% 8.27% 7.68% 6.53% 8.94% -
ROE 9.91% 12.85% 14.11% 16.75% 15.33% 19.26% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 454.52 502.83 382.16 414.22 394.42 325.53 6.89%
EPS 26.67 31.49 31.60 31.82 25.76 29.09 -1.72%
DPS 0.00 0.00 0.00 16.00 10.00 0.00 -
NAPS 2.69 2.45 2.24 1.90 1.68 1.51 12.23%
Adjusted Per Share Value based on latest NOSH - 60,205
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 454.90 503.52 381.17 413.11 398.29 319.57 7.31%
EPS 26.69 31.53 31.52 31.74 26.02 28.56 -1.34%
DPS 0.00 0.00 0.00 15.90 9.91 0.00 -
NAPS 2.6923 2.4534 2.2342 1.8949 1.6965 1.4824 12.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.00 4.54 3.76 5.10 4.02 15.90 -
P/RPS 0.66 0.90 0.98 1.23 1.02 4.88 -32.96%
P/EPS 11.25 14.42 11.90 16.03 15.60 54.66 -27.09%
EY 8.89 6.94 8.41 6.24 6.41 1.83 37.15%
DY 0.00 0.00 0.00 3.14 2.49 0.00 -
P/NAPS 1.12 1.85 1.68 2.68 2.39 10.53 -36.10%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 04/05/05 29/04/04 29/04/03 29/04/02 02/05/01 - -
Price 2.80 4.30 4.02 5.50 3.94 0.00 -
P/RPS 0.62 0.86 1.05 1.33 1.00 0.00 -
P/EPS 10.50 13.66 12.72 17.28 15.29 0.00 -
EY 9.52 7.32 7.86 5.79 6.54 0.00 -
DY 0.00 0.00 0.00 2.91 2.54 0.00 -
P/NAPS 1.04 1.76 1.79 2.89 2.35 0.00 -

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