[MSM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.04%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,119,563 514,955 2,301,319 1,688,840 1,077,863 531,759 2,299,554 -38.13%
PBT 206,054 82,835 285,159 216,121 156,483 88,000 359,373 -31.00%
Tax -51,517 -20,877 -83,131 -53,961 -37,283 -21,614 -95,557 -33.78%
NP 154,537 61,958 202,028 162,160 119,200 66,386 263,816 -30.01%
-
NP to SH 154,537 61,958 202,028 162,160 119,200 66,386 263,816 -30.01%
-
Tax Rate 25.00% 25.20% 29.15% 24.97% 23.83% 24.56% 26.59% -
Total Cost 965,026 452,997 2,099,291 1,526,680 958,663 465,373 2,035,738 -39.23%
-
Net Worth 1,827,747 1,813,688 1,750,420 1,764,311 1,722,301 1,750,420 1,680,122 5.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,827,747 1,813,688 1,750,420 1,764,311 1,722,301 1,750,420 1,680,122 5.78%
NOSH 702,980 702,980 702,980 702,912 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.80% 12.03% 8.78% 9.60% 11.06% 12.48% 11.47% -
ROE 8.46% 3.42% 11.54% 9.19% 6.92% 3.79% 15.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 159.26 73.25 327.37 240.26 153.33 75.64 327.12 -38.14%
EPS 21.98 8.81 28.74 23.07 16.96 9.44 37.47 -29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.58 2.49 2.51 2.45 2.49 2.39 5.78%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 159.26 73.25 327.37 240.24 153.33 75.64 327.12 -38.14%
EPS 21.98 8.81 28.74 23.07 16.96 9.44 37.47 -29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.58 2.49 2.5098 2.45 2.49 2.39 5.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.00 4.91 4.75 4.90 5.30 5.06 4.88 -
P/RPS 3.14 6.70 1.45 2.04 3.46 6.69 1.49 64.44%
P/EPS 22.74 55.71 16.53 21.24 31.26 53.58 13.00 45.22%
EY 4.40 1.80 6.05 4.71 3.20 1.87 7.69 -31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.90 1.91 1.95 2.16 2.03 2.04 -3.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 13/05/13 22/02/13 26/11/12 13/08/12 07/05/12 20/02/12 -
Price 5.00 5.00 5.05 5.06 5.25 5.18 5.00 -
P/RPS 3.14 6.83 1.54 2.11 3.42 6.85 1.53 61.56%
P/EPS 22.74 56.73 17.57 21.93 30.96 54.85 13.32 42.88%
EY 4.40 1.76 5.69 4.56 3.23 1.82 7.51 -30.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.94 2.03 2.02 2.14 2.08 2.09 -5.50%

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