[MSM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -69.33%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,202,480 1,665,151 1,119,563 514,955 2,301,319 1,688,840 1,077,863 60.81%
PBT 358,905 303,394 206,054 82,835 285,159 216,121 156,483 73.65%
Tax -104,228 -74,653 -51,517 -20,877 -83,131 -53,961 -37,283 98.07%
NP 254,677 228,741 154,537 61,958 202,028 162,160 119,200 65.65%
-
NP to SH 254,677 228,741 154,537 61,958 202,028 162,160 119,200 65.65%
-
Tax Rate 29.04% 24.61% 25.00% 25.20% 29.15% 24.97% 23.83% -
Total Cost 1,947,803 1,436,410 965,026 452,997 2,099,291 1,526,680 958,663 60.21%
-
Net Worth 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 1,764,311 1,722,301 5.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 1,764,311 1,722,301 5.09%
NOSH 702,980 702,980 702,980 702,980 702,980 702,912 702,980 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.56% 13.74% 13.80% 12.03% 8.78% 9.60% 11.06% -
ROE 13.72% 12.05% 8.46% 3.42% 11.54% 9.19% 6.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 313.31 236.87 159.26 73.25 327.37 240.26 153.33 60.81%
EPS 36.23 32.54 21.98 8.81 28.74 23.07 16.96 65.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.70 2.60 2.58 2.49 2.51 2.45 5.09%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 313.31 236.87 159.26 73.25 327.37 240.24 153.33 60.81%
EPS 36.23 32.54 21.98 8.81 28.74 23.07 16.96 65.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.70 2.60 2.58 2.49 2.5098 2.45 5.09%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.00 5.05 5.00 4.91 4.75 4.90 5.30 -
P/RPS 1.60 2.13 3.14 6.70 1.45 2.04 3.46 -40.11%
P/EPS 13.80 15.52 22.74 55.71 16.53 21.24 31.26 -41.93%
EY 7.25 6.44 4.40 1.80 6.05 4.71 3.20 72.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.87 1.92 1.90 1.91 1.95 2.16 -8.49%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 14/11/13 22/08/13 13/05/13 22/02/13 26/11/12 13/08/12 -
Price 5.03 4.91 5.00 5.00 5.05 5.06 5.25 -
P/RPS 1.61 2.07 3.14 6.83 1.54 2.11 3.42 -39.40%
P/EPS 13.88 15.09 22.74 56.73 17.57 21.93 30.96 -41.33%
EY 7.20 6.63 4.40 1.76 5.69 4.56 3.23 70.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.82 1.92 1.94 2.03 2.02 2.14 -7.28%

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