[MSM] QoQ Cumulative 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- 69.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,690,016 1,066,040 503,172 2,168,598 1,626,092 1,085,269 497,753 125.73%
PBT 250,725 187,934 90,017 305,732 194,776 86,820 18,318 471.28%
Tax -63,321 -49,087 -27,814 -72,866 -51,037 -24,244 -6,279 366.11%
NP 187,404 138,847 62,203 232,866 143,739 62,576 12,039 522.39%
-
NP to SH 186,985 138,428 62,016 232,866 137,542 58,516 12,039 521.46%
-
Tax Rate 25.26% 26.12% 30.90% 23.83% 26.20% 27.92% 34.28% -
Total Cost 1,502,612 927,193 440,969 1,935,732 1,482,353 1,022,693 485,714 112.16%
-
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 11.27% 8.60% 8.79% 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 240.42 151.63 71.35 308.53 231.37 154.31 70.70 125.96%
EPS 26.60 19.69 10.76 33.13 19.57 8.32 1.71 522.10%
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 240.41 151.65 71.58 308.49 231.31 154.38 70.81 125.72%
EPS 26.60 19.69 8.82 33.13 19.57 8.32 1.71 522.10%
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 1.94 3.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.52 24.02 0.00 0.00 0.00 0.00 0.00 -
EY 5.71 4.16 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 1.94 3.60 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.56 27.73 0.00 0.00 0.00 0.00 0.00 -
EY 5.70 3.61 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