[MSM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.85%
YoY- 72.72%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 595,426 498,261 537,329 545,588 604,608 514,955 612,478 -1.86%
PBT 102,939 72,063 55,511 97,340 123,218 82,835 69,036 30.61%
Tax -24,231 -15,731 -29,575 -23,136 -30,640 -20,877 -29,170 -11.66%
NP 78,708 56,332 25,936 74,204 92,578 61,958 39,866 57.57%
-
NP to SH 78,708 56,332 25,936 74,204 92,578 61,958 39,866 57.57%
-
Tax Rate 23.54% 21.83% 53.28% 23.77% 24.87% 25.20% 42.25% -
Total Cost 516,718 441,929 511,393 471,384 512,030 452,997 572,612 -6.63%
-
Net Worth 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 5.30%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 5.30%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.22% 11.31% 4.83% 13.60% 15.31% 12.03% 6.51% -
ROE 4.16% 2.95% 1.40% 3.91% 5.07% 3.42% 2.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.70 70.88 76.44 77.61 86.01 73.25 87.13 -1.87%
EPS 11.20 8.01 3.69 10.56 13.17 8.81 5.67 57.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.72 2.64 2.70 2.60 2.58 2.49 5.30%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.70 70.88 76.44 77.61 86.01 73.25 87.13 -1.87%
EPS 11.20 8.01 3.69 10.56 13.17 8.81 5.67 57.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.72 2.64 2.70 2.60 2.58 2.49 5.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.90 4.71 5.00 5.05 5.00 4.91 4.75 -
P/RPS 5.79 6.65 6.54 6.51 5.81 6.70 5.45 4.12%
P/EPS 43.76 58.78 135.52 47.84 37.97 55.71 83.76 -35.20%
EY 2.28 1.70 0.74 2.09 2.63 1.80 1.19 54.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.73 1.89 1.87 1.92 1.90 1.91 -3.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 21/02/14 14/11/13 22/08/13 13/05/13 22/02/13 -
Price 4.75 5.10 5.03 4.91 5.00 5.00 5.05 -
P/RPS 5.61 7.20 6.58 6.33 5.81 6.83 5.80 -2.20%
P/EPS 42.42 63.64 136.34 46.52 37.97 56.73 89.05 -39.08%
EY 2.36 1.57 0.73 2.15 2.63 1.76 1.12 64.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.88 1.91 1.82 1.92 1.94 2.03 -8.75%

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