[MSNIAGA] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -16.12%
YoY- -327.65%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 255,493 264,679 276,587 201,022 326,949 175,615 219,631 2.55%
PBT 5,758 5,591 6,960 -10,528 7,841 -12,578 14,371 -14.12%
Tax 864 390 -917 10 -2,669 -101 2,042 -13.34%
NP 6,622 5,981 6,043 -10,518 5,172 -12,679 16,413 -14.02%
-
NP to SH 6,732 5,809 6,066 -10,850 4,766 -13,275 15,702 -13.15%
-
Tax Rate -15.01% -6.98% 13.18% - 34.04% - -14.21% -
Total Cost 248,871 258,698 270,544 211,540 321,777 188,294 203,218 3.43%
-
Net Worth 113,416 110,994 106,361 103,994 115,887 111,055 128,813 -2.09%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,510 3,020 3,020 - - - 4,832 -17.60%
Div Payout % 22.43% 51.99% 49.79% - - - 30.77% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 113,416 110,994 106,361 103,994 115,887 111,055 128,813 -2.09%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.59% 2.26% 2.18% -5.23% 1.58% -7.22% 7.47% -
ROE 5.94% 5.23% 5.70% -10.43% 4.11% -11.95% 12.19% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 422.99 438.20 457.91 332.81 541.29 290.74 363.62 2.55%
EPS 11.15 9.62 10.04 -17.96 7.89 -21.98 26.00 -13.14%
DPS 2.50 5.00 5.00 0.00 0.00 0.00 8.00 -17.60%
NAPS 1.8777 1.8376 1.7609 1.7217 1.9186 1.8386 2.1326 -2.09%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 423.22 438.44 458.16 332.99 541.59 290.90 363.82 2.55%
EPS 11.15 9.62 10.05 -17.97 7.89 -21.99 26.01 -13.15%
DPS 2.50 5.00 5.00 0.00 0.00 0.00 8.00 -17.60%
NAPS 1.8787 1.8386 1.7619 1.7227 1.9197 1.8396 2.1338 -2.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.48 1.30 1.50 1.46 0.715 1.62 1.18 -
P/RPS 0.35 0.30 0.33 0.44 0.13 0.56 0.32 1.50%
P/EPS 13.28 13.52 14.94 -8.13 9.06 -7.37 4.54 19.56%
EY 7.53 7.40 6.70 -12.30 11.04 -13.57 22.03 -16.36%
DY 1.69 3.85 3.33 0.00 0.00 0.00 6.78 -20.65%
P/NAPS 0.79 0.71 0.85 0.85 0.37 0.88 0.55 6.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 23/05/23 25/05/22 20/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.60 1.30 1.47 1.66 0.895 1.49 1.18 -
P/RPS 0.38 0.30 0.32 0.50 0.17 0.51 0.32 2.90%
P/EPS 14.36 13.52 14.64 -9.24 11.34 -6.78 4.54 21.13%
EY 6.97 7.40 6.83 -10.82 8.82 -14.75 22.03 -17.43%
DY 1.56 3.85 3.40 0.00 0.00 0.00 6.78 -21.70%
P/NAPS 0.85 0.71 0.83 0.96 0.47 0.81 0.55 7.51%

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