[MSNIAGA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.15%
YoY- -0.68%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 331,460 274,619 303,970 230,107 249,387 240,440 192,921 9.43%
PBT 22,547 23,651 27,540 27,019 27,120 21,780 18,262 3.57%
Tax -6,592 -7,431 -8,505 -7,990 -7,960 -6,075 -1,023 36.39%
NP 15,955 16,220 19,035 19,029 19,160 15,705 17,239 -1.28%
-
NP to SH 15,398 16,113 19,035 19,029 19,160 15,705 17,239 -1.86%
-
Tax Rate 29.24% 31.42% 30.88% 29.57% 29.35% 27.89% 5.60% -
Total Cost 315,505 258,399 284,935 211,078 230,227 224,735 175,682 10.24%
-
Net Worth 171,583 162,528 148,106 134,876 114,391 102,412 89,487 11.45%
Dividend
31/03/06 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 171,583 162,528 148,106 134,876 114,391 102,412 89,487 11.45%
NOSH 60,416 60,419 60,451 60,212 60,205 60,960 59,263 0.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.81% 5.91% 6.26% 8.27% 7.68% 6.53% 8.94% -
ROE 8.97% 9.91% 12.85% 14.11% 16.75% 15.33% 19.26% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 548.62 454.52 502.83 382.16 414.22 394.42 325.53 9.08%
EPS 25.49 26.67 31.49 31.60 31.82 25.76 29.09 -2.17%
DPS 0.00 0.00 0.00 0.00 16.00 10.00 0.00 -
NAPS 2.84 2.69 2.45 2.24 1.90 1.68 1.51 11.09%
Adjusted Per Share Value based on latest NOSH - 60,212
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 548.76 454.65 503.24 380.96 412.88 398.07 319.40 9.43%
EPS 25.49 26.68 31.51 31.50 31.72 26.00 28.54 -1.86%
DPS 0.00 0.00 0.00 0.00 15.89 9.90 0.00 -
NAPS 2.8407 2.6908 2.452 2.233 1.8938 1.6955 1.4815 11.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.55 3.00 4.54 3.76 5.10 4.02 15.90 -
P/RPS 0.46 0.66 0.90 0.98 1.23 1.02 4.88 -32.52%
P/EPS 10.01 11.25 14.42 11.90 16.03 15.60 54.66 -24.63%
EY 9.99 8.89 6.94 8.41 6.24 6.41 1.83 32.67%
DY 0.00 0.00 0.00 0.00 3.14 2.49 0.00 -
P/NAPS 0.90 1.12 1.85 1.68 2.68 2.39 10.53 -33.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/05/06 04/05/05 29/04/04 29/04/03 29/04/02 02/05/01 - -
Price 2.93 2.80 4.30 4.02 5.50 3.94 0.00 -
P/RPS 0.53 0.62 0.86 1.05 1.33 1.00 0.00 -
P/EPS 11.50 10.50 13.66 12.72 17.28 15.29 0.00 -
EY 8.70 9.52 7.32 7.86 5.79 6.54 0.00 -
DY 0.00 0.00 0.00 0.00 2.91 2.54 0.00 -
P/NAPS 1.03 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