[MSM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 11.61%
YoY- 136.56%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,127,036 2,299,554 2,253,354 2,132,080 2,012,688 2,168,598 2,168,122 -1.26%
PBT 352,000 359,373 334,300 375,868 360,068 305,732 259,701 22.45%
Tax -86,456 -95,557 -84,428 -98,174 -111,256 -72,866 -68,049 17.28%
NP 265,544 263,816 249,872 277,694 248,812 232,866 191,652 24.25%
-
NP to SH 265,544 263,816 249,313 276,856 248,064 232,866 183,389 27.96%
-
Tax Rate 24.56% 26.59% 25.26% 26.12% 30.90% 23.83% 26.20% -
Total Cost 1,861,492 2,035,738 2,003,482 1,854,386 1,763,876 1,935,732 1,976,470 -3.91%
-
Net Worth 1,751,071 1,680,122 1,658,964 1,609,954 705,226 1,370,626 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,751,071 1,680,122 1,658,964 1,609,954 705,226 1,370,626 0 -
NOSH 703,241 702,980 702,951 703,037 705,226 702,885 702,820 0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.48% 11.47% 11.09% 13.02% 12.36% 10.74% 8.84% -
ROE 15.16% 15.70% 15.03% 17.20% 35.18% 16.99% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 302.46 327.12 320.56 303.27 285.40 308.53 308.49 -1.30%
EPS 37.76 37.47 35.47 39.38 43.04 33.13 26.09 27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.39 2.36 2.29 1.00 1.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,971
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 302.57 327.12 320.54 303.29 286.31 308.49 308.42 -1.26%
EPS 37.77 37.47 35.47 39.38 35.29 33.13 26.09 27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4909 2.39 2.3599 2.2902 1.0032 1.9497 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 - - - -
Price 5.06 4.88 4.66 4.73 0.00 0.00 0.00 -
P/RPS 1.67 1.49 1.45 1.56 0.00 0.00 0.00 -
P/EPS 13.40 13.00 13.14 12.01 0.00 0.00 0.00 -
EY 7.46 7.69 7.61 8.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.04 1.97 2.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 07/05/12 20/02/12 24/11/11 17/08/11 23/06/11 - - -
Price 5.18 5.00 4.67 5.46 0.00 0.00 0.00 -
P/RPS 1.71 1.53 1.46 1.80 0.00 0.00 0.00 -
P/EPS 13.72 13.32 13.17 13.86 0.00 0.00 0.00 -
EY 7.29 7.51 7.59 7.21 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.09 1.98 2.38 0.00 0.00 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