[MSM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 41.18%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,643,297 1,096,806 508,486 2,281,493 1,653,422 1,093,687 498,261 121.40%
PBT 280,364 195,840 90,325 344,299 239,500 175,002 72,063 147.16%
Tax -66,329 -45,680 -19,299 -87,286 -57,451 -39,962 -15,731 160.76%
NP 214,035 150,160 71,026 257,013 182,049 135,040 56,332 143.29%
-
NP to SH 214,035 150,160 71,026 257,013 182,049 135,040 56,332 143.29%
-
Tax Rate 23.66% 23.33% 21.37% 25.35% 23.99% 22.84% 21.83% -
Total Cost 1,429,262 946,646 437,460 2,024,480 1,471,373 958,647 441,929 118.53%
-
Net Worth 2,059,731 1,996,463 2,017,552 1,947,254 1,869,926 1,891,016 1,912,105 5.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,059,731 1,996,463 2,017,552 1,947,254 1,869,926 1,891,016 1,912,105 5.07%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.02% 13.69% 13.97% 11.27% 11.01% 12.35% 11.31% -
ROE 10.39% 7.52% 3.52% 13.20% 9.74% 7.14% 2.95% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 233.76 156.02 72.33 324.55 235.20 155.58 70.88 121.40%
EPS 30.45 21.36 10.10 36.56 25.90 19.21 8.01 143.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.84 2.87 2.77 2.66 2.69 2.72 5.07%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 233.76 156.02 72.33 324.55 235.20 155.58 70.88 121.40%
EPS 30.45 21.36 10.10 36.56 25.90 19.21 8.01 143.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.84 2.87 2.77 2.66 2.69 2.72 5.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.75 5.05 5.10 4.95 4.89 4.90 4.71 -
P/RPS 2.03 3.24 7.05 1.53 2.08 3.15 6.65 -54.63%
P/EPS 15.60 23.64 50.48 13.54 18.88 25.51 58.78 -58.66%
EY 6.41 4.23 1.98 7.39 5.30 3.92 1.70 142.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.78 1.78 1.79 1.84 1.82 1.73 -4.28%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 19/08/15 26/05/15 11/02/15 19/11/14 20/08/14 21/05/14 -
Price 4.78 5.05 5.40 5.00 4.90 4.75 5.10 -
P/RPS 2.04 3.24 7.47 1.54 2.08 3.05 7.20 -56.82%
P/EPS 15.70 23.64 53.45 13.68 18.92 24.73 63.64 -60.63%
EY 6.37 4.23 1.87 7.31 5.29 4.04 1.57 154.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.78 1.88 1.81 1.84 1.77 1.88 -9.06%

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