[MSM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 41.09%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,688,840 1,077,863 531,759 2,299,554 1,690,016 1,066,040 503,172 123.67%
PBT 216,121 156,483 88,000 359,373 250,725 187,934 90,017 79.01%
Tax -53,961 -37,283 -21,614 -95,557 -63,321 -49,087 -27,814 55.36%
NP 162,160 119,200 66,386 263,816 187,404 138,847 62,203 89.08%
-
NP to SH 162,160 119,200 66,386 263,816 186,985 138,428 62,016 89.46%
-
Tax Rate 24.97% 23.83% 24.56% 26.59% 25.26% 26.12% 30.90% -
Total Cost 1,526,680 958,663 465,373 2,035,738 1,502,612 927,193 440,969 128.33%
-
Net Worth 1,764,311 1,722,301 1,750,420 1,680,122 1,658,964 1,609,954 705,226 83.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,764,311 1,722,301 1,750,420 1,680,122 1,658,964 1,609,954 705,226 83.98%
NOSH 702,912 702,980 702,980 702,980 702,951 703,037 705,226 -0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.60% 11.06% 12.48% 11.47% 11.09% 13.02% 12.36% -
ROE 9.19% 6.92% 3.79% 15.70% 11.27% 8.60% 8.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 240.26 153.33 75.64 327.12 240.42 151.63 71.35 124.16%
EPS 23.07 16.96 9.44 37.47 26.60 19.69 10.76 66.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.45 2.49 2.39 2.36 2.29 1.00 84.38%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 240.24 153.33 75.64 327.12 240.41 151.65 71.58 123.67%
EPS 23.07 16.96 9.44 37.47 26.60 19.69 8.82 89.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5098 2.45 2.49 2.39 2.3599 2.2902 1.0032 83.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 4.90 5.30 5.06 4.88 4.66 4.73 0.00 -
P/RPS 2.04 3.46 6.69 1.49 1.94 3.12 0.00 -
P/EPS 21.24 31.26 53.58 13.00 17.52 24.02 0.00 -
EY 4.71 3.20 1.87 7.69 5.71 4.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.16 2.03 2.04 1.97 2.07 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 13/08/12 07/05/12 20/02/12 24/11/11 17/08/11 23/06/11 -
Price 5.06 5.25 5.18 5.00 4.67 5.46 0.00 -
P/RPS 2.11 3.42 6.85 1.53 1.94 3.60 0.00 -
P/EPS 21.93 30.96 54.85 13.32 17.56 27.73 0.00 -
EY 4.56 3.23 1.82 7.51 5.70 3.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.14 2.08 2.09 1.98 2.38 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