[MSNIAGA] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -52.94%
YoY- -184.54%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 276,587 201,022 326,949 175,615 219,631 222,454 205,557 5.06%
PBT 6,960 -10,528 7,841 -12,578 14,371 5,528 -9,681 -
Tax -917 10 -2,669 -101 2,042 -790 -2,848 -17.20%
NP 6,043 -10,518 5,172 -12,679 16,413 4,738 -12,529 -
-
NP to SH 6,066 -10,850 4,766 -13,275 15,702 3,996 -13,711 -
-
Tax Rate 13.18% - 34.04% - -14.21% 14.29% - -
Total Cost 270,544 211,540 321,777 188,294 203,218 217,716 218,086 3.65%
-
Net Worth 106,361 103,994 115,887 111,055 128,813 115,035 111,363 -0.76%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 3,020 - - - 4,832 - - -
Div Payout % 49.79% - - - 30.77% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 106,361 103,994 115,887 111,055 128,813 115,035 111,363 -0.76%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.18% -5.23% 1.58% -7.22% 7.47% 2.13% -6.10% -
ROE 5.70% -10.43% 4.11% -11.95% 12.19% 3.47% -12.31% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 457.91 332.81 541.29 290.74 363.62 368.29 340.31 5.06%
EPS 10.04 -17.96 7.89 -21.98 26.00 6.62 -22.70 -
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.7609 1.7217 1.9186 1.8386 2.1326 1.9045 1.8437 -0.76%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 458.16 332.99 541.59 290.90 363.82 368.49 340.50 5.06%
EPS 10.05 -17.97 7.89 -21.99 26.01 6.62 -22.71 -
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.7619 1.7227 1.9197 1.8396 2.1338 1.9056 1.8447 -0.76%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.50 1.46 0.715 1.62 1.18 1.05 0.91 -
P/RPS 0.33 0.44 0.13 0.56 0.32 0.29 0.27 3.39%
P/EPS 14.94 -8.13 9.06 -7.37 4.54 15.87 -4.01 -
EY 6.70 -12.30 11.04 -13.57 22.03 6.30 -24.94 -
DY 3.33 0.00 0.00 0.00 6.78 0.00 0.00 -
P/NAPS 0.85 0.85 0.37 0.88 0.55 0.55 0.49 9.61%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 20/05/21 29/05/20 31/05/19 31/05/18 31/05/17 03/05/16 -
Price 1.47 1.66 0.895 1.49 1.18 1.11 0.95 -
P/RPS 0.32 0.50 0.17 0.51 0.32 0.30 0.28 2.24%
P/EPS 14.64 -9.24 11.34 -6.78 4.54 16.78 -4.19 -
EY 6.83 -10.82 8.82 -14.75 22.03 5.96 -23.89 -
DY 3.40 0.00 0.00 0.00 6.78 0.00 0.00 -
P/NAPS 0.83 0.96 0.47 0.81 0.55 0.58 0.52 8.10%

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