MSNIAGA | MESINIAGA BHD
1.48 (0.68%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 73.04 | 2.22 | 3.17 | 4.3% | 2.50 | 5.25 | 13.0% | 6.7% | 107.7% | 19.0% | ||||||||
| 21 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 64.63 | 1.57 | 1.53 | 2.4% | 0.00 | 2.53 | 0.2% | 23.7% | 257.0% | 505.6% | ||||||||
| 21 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 64.77 | -1.00 | -0.97 | -1.5% | 0.00 | -1.61 | 12.9% | 19.6% | 640.0% | 166.3% | ||||||||
| 23 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 57.36 | 0.22 | 0.18 | 0.3% | 0.00 | 0.30 | 16.2% | 33.0% | 95.4% | 79.5% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 68.47 | 3.48 | 3.91 | 5.7% | 5.00 | 6.47 | 19.2% | 20.9% | 1452.0% | 6.6% | ||||||||
| 22 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 84.71 | 0.40 | 0.25 | 0.3% | 0.00 | 0.42 | 56.5% | 22.6% | 82.8% | 89.2% | ||||||||
| 17 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 54.14 | 1.49 | 1.47 | 2.7% | 0.00 | 2.43 | 36.8% | 53.5% | 66.8% | 210.4% | ||||||||
| 25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 85.60 | 1.06 | 0.88 | 1.0% | 5.00 | 1.46 | 1.2% | 74.0% | 79.0% | 210.6% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 86.62 | 4.95 | 4.19 | 4.8% | 0.00 | 6.94 | 25.4% | 48.0% | 80.1% | 207.5% | ||||||||
| 19 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 69.09 | 2.32 | 2.33 | 3.4% | 0.00 | 3.85 | 95.9% | 34.3% | 275.1% | 153.9% | ||||||||
| 17 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 35.27 | -1.37 | -1.33 | -3.8% | 0.00 | -2.20 | 28.3% | 15.7% | 569.3% | 54.5% | ||||||||
| 20 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 49.20 | 0.36 | 0.28 | 0.6% | 0.00 | 0.47 | 15.9% | 76.8% | 107.3% | 97.5% | ||||||||
| 05 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 58.53 | -3.89 | -3.90 | -6.7% | 0.00 | -6.45 | 13.8% | 27.5% | 9.7% | 317.8% | ||||||||
| 20 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 51.45 | -4.19 | -4.31 | -8.4% | 0.00 | -7.14 | 23.0% | 37.0% | 47.6% | 41.0% | ||||||||
| 18 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 41.83 | -2.81 | -2.92 | -7.0% | 0.00 | -4.84 | 80.3% | 34.5% | 125.7% | 45.1% | ||||||||
| 08 Jul 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 212.40 | 13.85 | 11.36 | 5.3% | 0.00 | 18.80 | 362.8% | 556.0% | 534.8% | 395.0% | ||||||||
| 29 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 45.90 | 1.89 | 1.79 | 3.9% | 0.00 | 2.96 | 22.2% | 7.7% | 158.5% | 116.4% | ||||||||
| 29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 37.55 | -2.73 | -3.06 | -8.2% | 0.00 | -5.06 | 20.8% | 29.4% | 42.5% | 327.3% | ||||||||
| 30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 31.10 | -5.17 | -5.32 | -17.1% | 0.00 | -8.81 | 3.9% | 22.8% | 38.2% | 4256.2% | ||||||||
| 31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 32.38 | -3.76 | -3.85 | -11.9% | 0.00 | -6.37 | 34.9% | 14.0% | 64.7% | 616.0% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 49.73 | -10.85 | -10.90 | -21.9% | 0.00 | -18.05 | 6.6% | 17.8% | 909.8% | 212.7% | ||||||||
| 30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 53.23 | 1.71 | 1.35 | 2.5% | 0.00 | 2.23 | 32.2% | 13.1% | 951.6% | 57.5% | ||||||||
| 29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 40.28 | 0.33 | 0.13 | 0.3% | 0.00 | 0.21 | 7.0% | 33.1% | 82.8% | 94.0% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 37.64 | 0.93 | 0.75 | 2.0% | 8.00 | 1.24 | 37.8% | 15.0% | 92.3% | 14.8% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 60.48 | 7.42 | 9.67 | 16.0% | 0.00 | 16.02 | 1.3% | 14.7% | 205.4% | 2230.8% | ||||||||
| 20 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 61.27 | 3.57 | 3.17 | 5.2% | 0.00 | 5.24 | 1.7% | 15.4% | 49.9% | 60.1% | ||||||||
| 08 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 60.24 | 2.45 | 2.11 | 3.5% | 0.00 | 3.50 | 36.1% | 11.2% | 141.3% | 32.5% | ||||||||
| 31 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 44.26 | 1.11 | 0.88 | 2.0% | 0.00 | 1.45 | 37.6% | 10.9% | 292.9% | 606.5% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 70.92 | 0.11 | -0.45 | -0.6% | 0.00 | -0.75 | 33.6% | 21.7% | 122.9% | 88.8% | ||||||||
| 01 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 53.10 | 2.38 | 1.98 | 3.7% | 0.00 | 3.28 | 2.0% | 10.2% | 24.1% | 150.4% | ||||||||
| 03 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 54.18 | 1.92 | 1.59 | 2.9% | 0.00 | 2.64 | 9.1% | 9.5% | 1186.3% | 127.2% | ||||||||
| 03 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 49.66 | 0.51 | 0.12 | 0.2% | 0.00 | 0.21 | 14.8% | 1.3% | 103.1% | 102.2% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 58.26 | -0.83 | -4.04 | -6.9% | 0.00 | -6.69 | 20.9% | 25.5% | 3.0% | 79.9% | ||||||||
| 27 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 48.17 | -3.70 | -3.92 | -8.2% | 0.00 | -6.50 | 2.6% | 20.0% | 33.1% | 21.3% | ||||||||
| 28 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 49.47 | -5.67 | -5.87 | -11.9% | 0.00 | -9.71 | 0.9% | 15.6% | 3.1% | 60.7% | ||||||||
| 29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 49.01 | -5.32 | -5.69 | -11.6% | 0.00 | -9.43 | 37.3% | 18.6% | 71.7% | 237.7% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 78.22 | -20.84 | -20.10 | -25.7% | 0.00 | -33.28 | 29.9% | 13.0% | 302.9% | 98.6% |
Historical Dividends
Financial Ratios
| EPS | 6.5 sen |
| Trailing PE (Sector Median: 21.2) | 22.5 |
| PEG | 0.25 |
| Altman Z | 1.5 |
| Beaver | 0.07 |
| Current Ratio | 1.69 |
| Debt-Equity (DE) Ratio | 1.1 |
| FCF Yield | 8.81 % |
| Revenue QoQ | 13.02 % |
| Revenue YoY | 6.67% |
| Profit QoQ | 107.67 % |
| Profit YoY | -18.97 % |
| Profit Margin (Sector Median: 1.6) | 1.5 % |
| ROE (ROIC: 3.53) | 3.54 % |
| Dividend Per Share (DPS) | 2.5 sen |
| Dividend Yield (DY) | 1.69 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 21.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 1.6) | |
| ROE (ROIC: 3.53) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.83 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.17 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 88 M.
Number of Shares: 60 M.
Adjusted Float: 50.9%.
Stock highly correlated with
FBMKLCI-EA (75%)
HUPSENG (72%)
PA (72%)
SIME (72%)
Mesiniaga Berhad, together with its subsidiaries, is engaged in the sale and service of information technology (IT) products and related services in Malaysia. The company provides various solutions, including enterprise and campus LAN/WAN, data centre and cabling, IP communication/voice, wireless/mobility, content networking, on-demand server and storage, messaging infrastructure, server and storage consolidation, desktop and printer, and virtualization solutions. It also offers network management, desktop management, enterprise storage and backup management, asset management, service management, and server management services. In addition, the company provides integrated network security solutions, IT network security services, data protection, high availability, secured content management identity, and access management solutions. Further, it offers balanced scorecard, business intelligence, customized application, portal, messaging and collaboration, enterprise application integration, unified communications, and enterprise content management services. Additionally, the company provides project management and change management solutions; and offers software post-implementation support, hardware and systems, IT operations support, operating systems, training and education, and helpdesk services. It also sells networking cables and related products. The company was founded in 1981 and is based in Subang Jaya, Malaysia.
Sectors: Technology, Digital Services, Cloud Provider, Work-from-Home (WFH)
Code: 5011
Website: http://www.mesiniaga.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Shapadu Capital Sdn Bhd | 27.95% | 24.82 |
| Fathil Sulaiman Bin Ismail | 12.83% | 11.39 |
| Safiah Sulaiman Binti Ismail | 8.3% | 7.37 |
| Wan Mohamed Fusil Bin Wan Mahmood | 5.75% | 5.11 |
| Hor Yee @ Ho Cheong Fatt | 2.86% | 2.54 |
| Nor Hafifah Binti Mohd Puzi | 2.18% | 1.94 |
| Lim Poh Tiong | 2.17% | 1.93 |
| Nor Zaliza Binti Mohd Puzi | 2.14% | 1.9 |
| Wong Ta Nooy @ Wong Keng Yong | 1.66% | 1.47 |
| Sri Susayati Binti Ramlan | 1.64% | 1.46 |
| Muhamad Aloysius Heng | 1.57% | 1.39 |
| Aimi Khalidah Binti Mohd Puzi | 1.44% | 1.28 |
| Ching Heng Zee | 1.01% | 0.9 |
| Yee Men Fong | 0.99% | 0.88 |
| Teh Swee Heng | 0.96% | 0.85 |
| Lee Kok Hin | 0.76% | 0.67 |
| Low Lay Ping | 0.66% | 0.59 |
| Toh Ying Choo | 0.66% | 0.59 |
| Voon Seng Chuan | 0.51% | 0.45 |
| Khor Keng Saw @ Khaw Ah Soay | 0.45% | 0.4 |
| Nur Aliyah Binti Abdullah | 0.43% | 0.38 |
| Lai Yock Ching | 0.38% | 0.34 |
| Siew Kim Man | 0.34% | 0.3 |
| Goh See Wee | 0.33% | 0.29 |
| Khalijah @ Khadijah Binti Jamari | 0.33% | 0.29 |
| Procraft Sdn Bhd | 0.32% | 0.28 |