[MSM] QoQ 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- 55.42%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 537,329 545,588 604,608 514,955 612,478 610,977 546,104 -1.07%
PBT 55,511 97,340 123,218 82,835 69,036 59,639 68,482 -13.03%
Tax -29,575 -23,136 -30,640 -20,877 -29,170 -16,677 -15,669 52.55%
NP 25,936 74,204 92,578 61,958 39,866 42,962 52,813 -37.67%
-
NP to SH 25,936 74,204 92,578 61,958 39,866 42,962 52,813 -37.67%
-
Tax Rate 53.28% 23.77% 24.87% 25.20% 42.25% 27.96% 22.88% -
Total Cost 511,393 471,384 512,030 452,997 572,612 568,015 493,291 2.42%
-
Net Worth 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 1,764,479 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 1,764,479 1,722,301 5.09%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 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 4.83% 13.60% 15.31% 12.03% 6.51% 7.03% 9.67% -
ROE 1.40% 3.91% 5.07% 3.42% 2.28% 2.43% 3.07% -
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 76.44 77.61 86.01 73.25 87.13 86.91 77.68 -1.06%
EPS 3.69 10.56 13.17 8.81 5.67 6.11 7.51 -37.65%
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 76.44 77.61 86.01 73.25 87.13 86.91 77.68 -1.06%
EPS 3.69 10.56 13.17 8.81 5.67 6.11 7.51 -37.65%
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%
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 6.54 6.51 5.81 6.70 5.45 5.64 6.82 -2.74%
P/EPS 135.52 47.84 37.97 55.71 83.76 80.18 70.55 54.34%
EY 0.74 2.09 2.63 1.80 1.19 1.25 1.42 -35.16%
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 6.58 6.33 5.81 6.83 5.80 5.82 6.76 -1.77%
P/EPS 136.34 46.52 37.97 56.73 89.05 82.80 69.88 55.94%
EY 0.73 2.15 2.63 1.76 1.12 1.21 1.43 -36.04%
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