[MSM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -5.57%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,291,718 2,281,493 2,190,751 2,176,604 2,185,786 2,202,480 2,277,629 0.41%
PBT 362,560 344,298 295,010 327,853 348,132 358,904 372,429 -1.77%
Tax -89,900 -86,332 -86,072 -92,673 -99,082 -104,228 -103,823 -9.16%
NP 272,660 257,966 208,938 235,180 249,050 254,676 268,606 1.00%
-
NP to SH 272,660 257,966 208,938 235,180 249,050 254,676 268,606 1.00%
-
Tax Rate 24.80% 25.07% 29.18% 28.27% 28.46% 29.04% 27.88% -
Total Cost 2,019,058 2,023,527 1,981,813 1,941,424 1,936,736 1,947,804 2,009,023 0.33%
-
Net Worth 2,017,552 1,947,254 1,869,926 1,891,016 1,912,105 1,855,867 1,898,046 4.15%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,017,552 1,947,254 1,869,926 1,891,016 1,912,105 1,855,867 1,898,046 4.15%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.90% 11.31% 9.54% 10.80% 11.39% 11.56% 11.79% -
ROE 13.51% 13.25% 11.17% 12.44% 13.02% 13.72% 14.15% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 326.00 324.55 311.64 309.63 310.93 313.31 324.00 0.41%
EPS 38.79 36.70 29.72 33.45 35.43 36.23 38.21 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.77 2.66 2.69 2.72 2.64 2.70 4.15%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 326.00 324.55 311.64 309.63 310.93 313.31 324.00 0.41%
EPS 38.79 36.70 29.72 33.45 35.43 36.23 38.21 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.77 2.66 2.69 2.72 2.64 2.70 4.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.10 4.95 4.89 4.90 4.71 5.00 5.05 -
P/RPS 1.56 1.53 1.57 1.58 1.51 1.60 1.56 0.00%
P/EPS 13.15 13.49 16.45 14.65 13.29 13.80 13.22 -0.35%
EY 7.61 7.41 6.08 6.83 7.52 7.25 7.57 0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.79 1.84 1.82 1.73 1.89 1.87 -3.23%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 11/02/15 19/11/14 20/08/14 21/05/14 21/02/14 14/11/13 -
Price 5.40 5.00 4.90 4.75 5.10 5.03 4.91 -
P/RPS 1.66 1.54 1.57 1.53 1.64 1.61 1.52 6.05%
P/EPS 13.92 13.63 16.49 14.20 14.40 13.88 12.85 5.48%
EY 7.18 7.34 6.07 7.04 6.95 7.20 7.78 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.81 1.84 1.77 1.88 1.91 1.82 2.18%

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