[MSM] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,253,354 2,132,080 2,012,688 2,168,598 2,168,122 2,170,538 1,991,012 8.59%
PBT 334,300 375,868 360,068 305,732 259,701 173,640 73,272 174.83%
Tax -84,428 -98,174 -111,256 -72,866 -68,049 -48,488 -25,116 124.23%
NP 249,872 277,694 248,812 232,866 191,652 125,152 48,156 199.41%
-
NP to SH 249,313 276,856 248,064 232,866 183,389 117,032 48,156 198.97%
-
Tax Rate 25.26% 26.12% 30.90% 23.83% 26.20% 27.92% 34.28% -
Total Cost 2,003,482 1,854,386 1,763,876 1,935,732 1,976,470 2,045,386 1,942,856 2.06%
-
Net Worth 1,658,964 1,609,954 705,226 1,370,626 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,658,964 1,609,954 705,226 1,370,626 0 0 0 -
NOSH 702,951 703,037 705,226 702,885 702,820 703,317 704,035 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.09% 13.02% 12.36% 10.74% 8.84% 5.77% 2.42% -
ROE 15.03% 17.20% 35.18% 16.99% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 320.56 303.27 285.40 308.53 308.49 308.61 282.80 8.70%
EPS 35.47 39.38 43.04 33.13 26.09 16.64 6.84 199.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.29 1.00 1.95 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,894
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 320.54 303.29 286.31 308.49 308.42 308.76 283.22 8.59%
EPS 35.47 39.38 35.29 33.13 26.09 16.65 6.85 199.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3599 2.2902 1.0032 1.9497 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 - - - - - -
Price 4.66 4.73 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.45 1.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.14 12.01 0.00 0.00 0.00 0.00 0.00 -
EY 7.61 8.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 17/08/11 23/06/11 - - - - -
Price 4.67 5.46 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.46 1.80 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.17 13.86 0.00 0.00 0.00 0.00 0.00 -
EY 7.59 7.21 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.38 0.00 0.00 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