[MSM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.65%
YoY- -10.75%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 604,608 514,955 612,478 610,977 546,104 531,759 609,538 -0.54%
PBT 123,218 82,835 69,036 59,639 68,482 88,000 108,648 8.75%
Tax -30,640 -20,877 -29,170 -16,677 -15,669 -21,614 -32,236 -3.33%
NP 92,578 61,958 39,866 42,962 52,813 66,386 76,412 13.66%
-
NP to SH 92,578 61,958 39,866 42,962 52,813 66,386 76,412 13.66%
-
Tax Rate 24.87% 25.20% 42.25% 27.96% 22.88% 24.56% 29.67% -
Total Cost 512,030 452,997 572,612 568,015 493,291 465,373 533,126 -2.65%
-
Net Worth 1,827,747 1,813,688 1,750,420 1,764,479 1,722,301 1,750,420 1,680,122 5.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,827,747 1,813,688 1,750,420 1,764,479 1,722,301 1,750,420 1,680,122 5.78%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.31% 12.03% 6.51% 7.03% 9.67% 12.48% 12.54% -
ROE 5.07% 3.42% 2.28% 2.43% 3.07% 3.79% 4.55% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.01 73.25 87.13 86.91 77.68 75.64 86.71 -0.53%
EPS 13.17 8.81 5.67 6.11 7.51 9.44 10.87 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.58 2.49 2.51 2.45 2.49 2.39 5.78%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.01 73.25 87.13 86.91 77.68 75.64 86.71 -0.53%
EPS 13.17 8.81 5.67 6.11 7.51 9.44 10.87 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.58 2.49 2.51 2.45 2.49 2.39 5.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.00 4.91 4.75 4.90 5.30 5.06 4.88 -
P/RPS 5.81 6.70 5.45 5.64 6.82 6.69 5.63 2.12%
P/EPS 37.97 55.71 83.76 80.18 70.55 53.58 44.90 -10.58%
EY 2.63 1.80 1.19 1.25 1.42 1.87 2.23 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.90 1.91 1.95 2.16 2.03 2.04 -3.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 13/05/13 22/02/13 26/11/12 13/08/12 07/05/12 20/02/12 -
Price 5.00 5.00 5.05 5.06 5.25 5.18 5.00 -
P/RPS 5.81 6.83 5.80 5.82 6.76 6.85 5.77 0.46%
P/EPS 37.97 56.73 89.05 82.80 69.88 54.85 46.00 -12.01%
EY 2.63 1.76 1.12 1.21 1.43 1.82 2.17 13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.94 2.03 2.02 2.14 2.08 2.09 -5.50%

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