[MSM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.12%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 612,478 610,977 546,104 531,759 609,538 623,976 562,868 5.76%
PBT 69,036 59,639 68,482 88,000 108,648 62,790 97,918 -20.70%
Tax -29,170 -16,677 -15,669 -21,614 -32,236 -14,232 -21,273 23.30%
NP 39,866 42,962 52,813 66,386 76,412 48,558 76,645 -35.19%
-
NP to SH 39,866 42,962 52,813 66,386 76,412 48,139 76,413 -35.06%
-
Tax Rate 42.25% 27.96% 22.88% 24.56% 29.67% 22.67% 21.73% -
Total Cost 572,612 568,015 493,291 465,373 533,126 575,418 486,223 11.46%
-
Net Worth 1,750,420 1,764,479 1,722,301 1,750,420 1,680,122 1,658,511 1,609,804 5.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,750,420 1,764,479 1,722,301 1,750,420 1,680,122 1,658,511 1,609,804 5.71%
NOSH 702,980 702,980 702,980 702,980 702,980 702,759 702,971 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.51% 7.03% 9.67% 12.48% 12.54% 7.78% 13.62% -
ROE 2.28% 2.43% 3.07% 3.79% 4.55% 2.90% 4.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 87.13 86.91 77.68 75.64 86.71 88.79 80.07 5.76%
EPS 5.67 6.11 7.51 9.44 10.87 6.85 10.87 -35.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.51 2.45 2.49 2.39 2.36 2.29 5.71%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 87.13 86.91 77.68 75.64 86.71 88.76 80.07 5.76%
EPS 5.67 6.11 7.51 9.44 10.87 6.85 10.87 -35.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.51 2.45 2.49 2.39 2.3593 2.29 5.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.75 4.90 5.30 5.06 4.88 4.66 4.73 -
P/RPS 5.45 5.64 6.82 6.69 5.63 5.25 5.91 -5.23%
P/EPS 83.76 80.18 70.55 53.58 44.90 68.03 43.51 54.44%
EY 1.19 1.25 1.42 1.87 2.23 1.47 2.30 -35.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.95 2.16 2.03 2.04 1.97 2.07 -5.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 26/11/12 13/08/12 07/05/12 20/02/12 24/11/11 17/08/11 -
Price 5.05 5.06 5.25 5.18 5.00 4.67 5.46 -
P/RPS 5.80 5.82 6.76 6.85 5.77 5.26 6.82 -10.19%
P/EPS 89.05 82.80 69.88 54.85 46.00 68.18 50.23 46.22%
EY 1.12 1.21 1.43 1.82 2.17 1.47 1.99 -31.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.02 2.14 2.08 2.09 1.98 2.38 -10.01%

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