[MSM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -44.55%
YoY- 189.86%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 642,017 548,646 554,100 514,935 630,331 594,553 448,735 26.88%
PBT -5,829 22,376 21,481 43,074 73,604 -57,363 -27,408 -64.26%
Tax -10,332 74,485 -8,015 -11,888 -17,361 -13,848 5,854 -
NP -16,161 96,861 13,466 31,186 56,243 -71,211 -21,554 -17.42%
-
NP to SH -16,161 96,861 13,466 31,186 56,243 -71,211 -21,554 -17.42%
-
Tax Rate - -332.88% 37.31% 27.60% 23.59% - - -
Total Cost 658,178 451,785 540,634 483,749 574,088 665,764 470,289 25.04%
-
Net Worth 1,715,271 1,729,330 1,630,913 1,616,853 1,581,705 1,525,466 1,595,764 4.91%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,715,271 1,729,330 1,630,913 1,616,853 1,581,705 1,525,466 1,595,764 4.91%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.52% 17.65% 2.43% 6.06% 8.92% -11.98% -4.80% -
ROE -0.94% 5.60% 0.83% 1.93% 3.56% -4.67% -1.35% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 91.33 78.05 78.82 73.25 89.67 84.58 63.83 26.89%
EPS -2.30 13.78 1.92 4.43 8.00 -10.13 -3.07 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.46 2.32 2.30 2.25 2.17 2.27 4.91%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 91.33 78.05 78.82 73.25 89.67 84.58 63.83 26.89%
EPS -2.30 13.78 1.92 4.43 8.00 -10.13 -3.07 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.46 2.32 2.30 2.25 2.17 2.27 4.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.28 1.68 1.19 1.83 0.57 0.48 0.575 -
P/RPS 1.40 2.15 1.51 2.50 0.64 0.57 0.90 34.14%
P/EPS -55.68 12.19 62.12 41.25 7.12 -4.74 -18.75 106.19%
EY -1.80 8.20 1.61 2.42 14.04 -21.10 -5.33 -51.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.51 0.80 0.25 0.22 0.25 62.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 25/08/21 25/05/21 25/02/21 16/11/20 19/08/20 -
Price 1.12 1.24 1.41 1.46 0.855 0.54 0.58 -
P/RPS 1.23 1.59 1.79 1.99 0.95 0.64 0.91 22.18%
P/EPS -48.72 9.00 73.61 32.91 10.69 -5.33 -18.92 87.54%
EY -2.05 11.11 1.36 3.04 9.36 -18.76 -5.29 -46.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.61 0.63 0.38 0.25 0.26 46.12%

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