[MSM] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -28.41%
YoY- 179.37%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,383,668 2,259,698 2,156,908 2,138,070 2,059,740 2,184,463 2,072,176 9.79%
PBT -100,080 81,102 115,906 129,108 172,296 35,847 -149,917 -23.63%
Tax -10,652 44,251 72,777 -39,804 -47,552 -107,075 -20,042 -34.41%
NP -110,732 125,353 188,684 89,304 124,744 -71,228 -169,960 -24.86%
-
NP to SH -110,732 125,353 188,684 89,304 124,744 -71,228 -169,960 -24.86%
-
Tax Rate - -54.56% -62.79% 30.83% 27.60% 298.70% - -
Total Cost 2,494,400 2,134,345 1,968,224 2,048,766 1,934,996 2,255,691 2,242,136 7.37%
-
Net Worth 1,687,152 1,715,271 1,729,330 1,630,913 1,616,853 1,581,705 1,525,466 6.95%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 843 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,687,152 1,715,271 1,729,330 1,630,913 1,616,853 1,581,705 1,525,466 6.95%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -4.65% 5.55% 8.75% 4.18% 6.06% -3.26% -8.20% -
ROE -6.56% 7.31% 10.91% 5.48% 7.72% -4.50% -11.14% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 339.08 321.45 306.82 304.14 293.00 310.74 294.77 9.79%
EPS -15.76 17.83 26.84 12.70 17.72 -10.13 -24.17 -24.82%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.44 2.46 2.32 2.30 2.25 2.17 6.95%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 339.08 321.45 306.82 304.14 293.00 310.74 294.77 9.79%
EPS -15.76 17.83 26.84 12.70 17.72 -10.13 -24.17 -24.82%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.44 2.46 2.32 2.30 2.25 2.17 6.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.94 1.28 1.68 1.19 1.83 0.57 0.48 -
P/RPS 0.28 0.40 0.55 0.39 0.62 0.18 0.16 45.26%
P/EPS -5.97 7.18 6.26 9.37 10.31 -5.63 -1.99 108.14%
EY -16.76 13.93 15.98 10.68 9.70 -17.78 -50.37 -52.01%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.68 0.51 0.80 0.25 0.22 46.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 22/02/22 25/11/21 25/08/21 25/05/21 25/02/21 16/11/20 -
Price 0.86 1.12 1.24 1.41 1.46 0.855 0.54 -
P/RPS 0.25 0.35 0.40 0.46 0.50 0.28 0.18 24.50%
P/EPS -5.46 6.28 4.62 11.10 8.23 -8.44 -2.23 81.75%
EY -18.32 15.92 21.65 9.01 12.15 -11.85 -44.77 -44.91%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.50 0.61 0.63 0.38 0.25 27.54%

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