[MSM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.37%
YoY- 415.13%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,299,554 1,690,016 1,066,040 503,172 2,168,598 1,626,092 1,085,269 64.74%
PBT 359,373 250,725 187,934 90,017 305,732 194,776 86,820 157.13%
Tax -95,557 -63,321 -49,087 -27,814 -72,866 -51,037 -24,244 148.89%
NP 263,816 187,404 138,847 62,203 232,866 143,739 62,576 160.28%
-
NP to SH 263,816 186,985 138,428 62,016 232,866 137,542 58,516 172.16%
-
Tax Rate 26.59% 25.26% 26.12% 30.90% 23.83% 26.20% 27.92% -
Total Cost 2,035,738 1,502,612 927,193 440,969 1,935,732 1,482,353 1,022,693 58.04%
-
Net Worth 1,680,122 1,658,964 1,609,954 705,226 1,370,626 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,680,122 1,658,964 1,609,954 705,226 1,370,626 0 0 -
NOSH 702,980 702,951 703,037 705,226 702,885 702,820 703,317 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.47% 11.09% 13.02% 12.36% 10.74% 8.84% 5.77% -
ROE 15.70% 11.27% 8.60% 8.79% 16.99% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 327.12 240.42 151.63 71.35 308.53 231.37 154.31 64.79%
EPS 37.47 26.60 19.69 10.76 33.13 19.57 8.32 171.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.36 2.29 1.00 1.95 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 705,226
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 327.12 240.41 151.65 71.58 308.49 231.31 154.38 64.74%
EPS 37.47 26.60 19.69 8.82 33.13 19.57 8.32 171.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.3599 2.2902 1.0032 1.9497 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 - - - - -
Price 4.88 4.66 4.73 0.00 0.00 0.00 0.00 -
P/RPS 1.49 1.94 3.12 0.00 0.00 0.00 0.00 -
P/EPS 13.00 17.52 24.02 0.00 0.00 0.00 0.00 -
EY 7.69 5.71 4.16 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 2.04 1.97 2.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 24/11/11 17/08/11 23/06/11 - - - -
Price 5.00 4.67 5.46 0.00 0.00 0.00 0.00 -
P/RPS 1.53 1.94 3.60 0.00 0.00 0.00 0.00 -
P/EPS 13.32 17.56 27.73 0.00 0.00 0.00 0.00 -
EY 7.51 5.70 3.61 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 2.09 1.98 2.38 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