[MSM] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -5.25%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 663,966 546,491 588,320 508,486 628,071 559,735 595,426 7.51%
PBT 91,764 84,522 105,515 90,325 104,799 64,497 102,939 -7.35%
Tax -30,503 -20,649 -26,381 -19,299 -29,835 -16,535 -24,231 16.53%
NP 61,261 63,873 79,134 71,026 74,964 47,962 78,708 -15.34%
-
NP to SH 61,261 63,873 79,134 71,026 74,964 47,962 78,708 -15.34%
-
Tax Rate 33.24% 24.43% 25.00% 21.37% 28.47% 25.64% 23.54% -
Total Cost 602,705 482,618 509,186 437,460 553,107 511,773 516,718 10.77%
-
Net Worth 2,038,642 2,059,731 1,996,463 2,017,552 1,947,254 1,869,926 1,891,016 5.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,038,642 2,059,731 1,996,463 2,017,552 1,947,254 1,869,926 1,891,016 5.12%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.23% 11.69% 13.45% 13.97% 11.94% 8.57% 13.22% -
ROE 3.00% 3.10% 3.96% 3.52% 3.85% 2.56% 4.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 94.45 77.74 83.69 72.33 89.34 79.62 84.70 7.51%
EPS 8.71 9.09 11.26 10.10 10.66 6.82 11.20 -15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.93 2.84 2.87 2.77 2.66 2.69 5.12%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 94.45 77.74 83.69 72.33 89.34 79.62 84.70 7.51%
EPS 8.71 9.09 11.26 10.10 10.66 6.82 11.20 -15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.93 2.84 2.87 2.77 2.66 2.69 5.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.96 4.75 5.05 5.10 4.95 4.89 4.90 -
P/RPS 5.25 6.11 6.03 7.05 5.54 6.14 5.79 -6.30%
P/EPS 56.92 52.28 44.86 50.48 46.42 71.67 43.76 19.10%
EY 1.76 1.91 2.23 1.98 2.15 1.40 2.28 -15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.62 1.78 1.78 1.79 1.84 1.82 -4.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 19/08/15 26/05/15 11/02/15 19/11/14 20/08/14 -
Price 4.70 4.78 5.05 5.40 5.00 4.90 4.75 -
P/RPS 4.98 6.15 6.03 7.47 5.60 6.15 5.61 -7.61%
P/EPS 53.93 52.61 44.86 53.45 46.89 71.82 42.42 17.30%
EY 1.85 1.90 2.23 1.87 2.13 1.39 2.36 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.63 1.78 1.88 1.81 1.84 1.77 -5.71%

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