[MSM] QoQ 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- -30.42%
YoY- 415.13%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 609,538 623,976 562,868 503,172 542,506 540,823 587,516 2.47%
PBT 108,648 62,790 97,918 90,017 110,956 107,957 68,503 35.88%
Tax -32,236 -14,232 -21,273 -27,814 -21,829 -26,793 -17,966 47.50%
NP 76,412 48,558 76,645 62,203 89,127 81,164 50,537 31.63%
-
NP to SH 76,412 48,139 76,413 62,016 89,127 79,027 46,477 39.17%
-
Tax Rate 29.67% 22.67% 21.73% 30.90% 19.67% 24.82% 26.23% -
Total Cost 533,126 575,418 486,223 440,969 453,379 459,659 536,979 -0.47%
-
Net Worth 1,680,122 1,658,511 1,609,804 705,226 1,370,643 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 1,658,511 1,609,804 705,226 1,370,643 0 0 -
NOSH 702,980 702,759 702,971 705,226 702,894 703,087 703,131 -0.01%
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 12.54% 7.78% 13.62% 12.36% 16.43% 15.01% 8.60% -
ROE 4.55% 2.90% 4.75% 8.79% 6.50% 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 86.71 88.79 80.07 71.35 77.18 76.92 83.56 2.49%
EPS 10.87 6.85 10.87 10.76 12.68 11.24 6.61 39.19%
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 86.71 88.76 80.07 71.58 77.17 76.93 83.58 2.47%
EPS 10.87 6.85 10.87 8.82 12.68 11.24 6.61 39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.3593 2.29 1.0032 1.9498 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 5.63 5.25 5.91 0.00 0.00 0.00 0.00 -
P/EPS 44.90 68.03 43.51 0.00 0.00 0.00 0.00 -
EY 2.23 1.47 2.30 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 5.77 5.26 6.82 0.00 0.00 0.00 0.00 -
P/EPS 46.00 68.18 50.23 0.00 0.00 0.00 0.00 -
EY 2.17 1.47 1.99 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