[MSM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.16%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,176,604 2,185,786 2,202,480 2,277,629 2,343,018 2,284,514 2,301,318 -3.65%
PBT 327,853 348,132 358,904 372,429 334,728 279,992 285,157 9.77%
Tax -92,673 -99,082 -104,228 -103,823 -97,364 -82,393 -83,130 7.53%
NP 235,180 249,050 254,676 268,606 237,364 197,599 202,027 10.69%
-
NP to SH 235,180 249,050 254,676 268,606 237,364 197,599 202,027 10.69%
-
Tax Rate 28.27% 28.46% 29.04% 27.88% 29.09% 29.43% 29.15% -
Total Cost 1,941,424 1,936,736 1,947,804 2,009,023 2,105,654 2,086,915 2,099,291 -5.09%
-
Net Worth 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 5.30%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 5.30%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.80% 11.39% 11.56% 11.79% 10.13% 8.65% 8.78% -
ROE 12.44% 13.02% 13.72% 14.15% 12.99% 10.89% 11.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 309.63 310.93 313.31 324.00 333.30 324.98 327.37 -3.65%
EPS 33.45 35.43 36.23 38.21 33.77 28.11 28.74 10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.72 2.64 2.70 2.60 2.58 2.49 5.30%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 309.63 310.93 313.31 324.00 333.30 324.98 327.37 -3.65%
EPS 33.45 35.43 36.23 38.21 33.77 28.11 28.74 10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.72 2.64 2.70 2.60 2.58 2.49 5.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.90 4.71 5.00 5.05 5.00 4.91 4.75 -
P/RPS 1.58 1.51 1.60 1.56 1.50 1.51 1.45 5.90%
P/EPS 14.65 13.29 13.80 13.22 14.81 17.47 16.53 -7.75%
EY 6.83 7.52 7.25 7.57 6.75 5.72 6.05 8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.73 1.89 1.87 1.92 1.90 1.91 -3.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 21/02/14 14/11/13 22/08/13 13/05/13 22/02/13 -
Price 4.75 5.10 5.03 4.91 5.00 5.00 5.05 -
P/RPS 1.53 1.64 1.61 1.52 1.50 1.54 1.54 -0.43%
P/EPS 14.20 14.40 13.88 12.85 14.81 17.79 17.57 -13.26%
EY 7.04 6.95 7.20 7.78 6.75 5.62 5.69 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.88 1.91 1.82 1.92 1.94 2.03 -8.75%

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