[MSM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.89%
YoY- -20.42%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,284,514 2,301,318 2,298,378 2,311,377 2,328,141 2,299,554 2,232,522 1.54%
PBT 279,992 285,157 324,769 327,920 357,356 359,373 361,681 -15.67%
Tax -82,393 -83,130 -86,196 -83,751 -89,355 -95,555 -85,148 -2.16%
NP 197,599 202,027 238,573 244,169 268,001 263,818 276,533 -20.05%
-
NP to SH 197,599 202,027 238,573 244,169 268,001 263,631 276,346 -20.02%
-
Tax Rate 29.43% 29.15% 26.54% 25.54% 25.00% 26.59% 23.54% -
Total Cost 2,086,915 2,099,291 2,059,805 2,067,208 2,060,140 2,035,736 1,955,989 4.40%
-
Net Worth 1,813,688 1,750,420 1,764,479 1,722,301 1,750,420 1,680,079 1,658,511 6.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 773 773 773 - -
Div Payout % - - - 0.32% 0.29% 0.29% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,813,688 1,750,420 1,764,479 1,722,301 1,750,420 1,680,079 1,658,511 6.13%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,759 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.65% 8.78% 10.38% 10.56% 11.51% 11.47% 12.39% -
ROE 10.89% 11.54% 13.52% 14.18% 15.31% 15.69% 16.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 324.98 327.37 326.95 328.80 331.18 327.12 317.68 1.52%
EPS 28.11 28.74 33.94 34.73 38.12 37.50 39.32 -20.03%
DPS 0.00 0.00 0.00 0.11 0.11 0.11 0.00 -
NAPS 2.58 2.49 2.51 2.45 2.49 2.39 2.36 6.11%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 324.98 327.37 326.95 328.80 331.18 327.12 317.58 1.54%
EPS 28.11 28.74 33.94 34.73 38.12 37.50 39.31 -20.01%
DPS 0.00 0.00 0.00 0.11 0.11 0.11 0.00 -
NAPS 2.58 2.49 2.51 2.45 2.49 2.3899 2.3593 6.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.91 4.75 4.90 5.30 5.06 4.88 4.66 -
P/RPS 1.51 1.45 1.50 1.61 1.53 1.49 1.47 1.80%
P/EPS 17.47 16.53 14.44 15.26 13.27 13.01 11.85 29.50%
EY 5.72 6.05 6.93 6.55 7.53 7.69 8.44 -22.82%
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
P/NAPS 1.90 1.91 1.95 2.16 2.03 2.04 1.97 -2.38%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 22/02/13 26/11/12 13/08/12 07/05/12 20/02/12 - -
Price 5.00 5.05 5.06 5.25 5.18 5.00 0.00 -
P/RPS 1.54 1.54 1.55 1.60 1.56 1.53 0.00 -
P/EPS 17.79 17.57 14.91 15.12 13.59 13.33 0.00 -
EY 5.62 5.69 6.71 6.62 7.36 7.50 0.00 -
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
P/NAPS 1.94 2.03 2.02 2.14 2.08 2.09 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