[MSM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.59%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,665,151 1,119,563 514,955 2,301,319 1,688,840 1,077,863 531,759 113.89%
PBT 303,394 206,054 82,835 285,159 216,121 156,483 88,000 128.04%
Tax -74,653 -51,517 -20,877 -83,131 -53,961 -37,283 -21,614 128.32%
NP 228,741 154,537 61,958 202,028 162,160 119,200 66,386 127.95%
-
NP to SH 228,741 154,537 61,958 202,028 162,160 119,200 66,386 127.95%
-
Tax Rate 24.61% 25.00% 25.20% 29.15% 24.97% 23.83% 24.56% -
Total Cost 1,436,410 965,026 452,997 2,099,291 1,526,680 958,663 465,373 111.84%
-
Net Worth 1,898,046 1,827,747 1,813,688 1,750,420 1,764,311 1,722,301 1,750,420 5.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,898,046 1,827,747 1,813,688 1,750,420 1,764,311 1,722,301 1,750,420 5.54%
NOSH 702,980 702,980 702,980 702,980 702,912 702,980 702,980 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.74% 13.80% 12.03% 8.78% 9.60% 11.06% 12.48% -
ROE 12.05% 8.46% 3.42% 11.54% 9.19% 6.92% 3.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 236.87 159.26 73.25 327.37 240.26 153.33 75.64 113.89%
EPS 32.54 21.98 8.81 28.74 23.07 16.96 9.44 128.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.60 2.58 2.49 2.51 2.45 2.49 5.54%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 236.87 159.26 73.25 327.37 240.24 153.33 75.64 113.89%
EPS 32.54 21.98 8.81 28.74 23.07 16.96 9.44 128.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.60 2.58 2.49 2.5098 2.45 2.49 5.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.05 5.00 4.91 4.75 4.90 5.30 5.06 -
P/RPS 2.13 3.14 6.70 1.45 2.04 3.46 6.69 -53.34%
P/EPS 15.52 22.74 55.71 16.53 21.24 31.26 53.58 -56.18%
EY 6.44 4.40 1.80 6.05 4.71 3.20 1.87 127.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.92 1.90 1.91 1.95 2.16 2.03 -5.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 22/08/13 13/05/13 22/02/13 26/11/12 13/08/12 07/05/12 -
Price 4.91 5.00 5.00 5.05 5.06 5.25 5.18 -
P/RPS 2.07 3.14 6.83 1.54 2.11 3.42 6.85 -54.93%
P/EPS 15.09 22.74 56.73 17.57 21.93 30.96 54.85 -57.66%
EY 6.63 4.40 1.76 5.69 4.56 3.23 1.82 136.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.92 1.94 2.03 2.02 2.14 2.08 -8.50%

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