[MSM] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 566.2%
YoY- 217.89%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,410,783 2,340,680 2,259,698 2,248,012 2,293,919 2,188,554 2,184,463 6.81%
PBT -43,147 13,008 81,102 160,535 80,796 31,907 -38,420 8.06%
Tax 62,097 53,475 44,250 37,221 -51,112 -37,243 -32,807 -
NP 18,950 66,483 125,352 197,756 29,684 -5,336 -71,227 -
-
NP to SH 18,950 66,483 125,352 197,756 29,684 -5,336 -71,227 -
-
Tax Rate - -411.09% -54.56% -23.19% 63.26% 116.72% - -
Total Cost 2,391,833 2,274,197 2,134,346 2,050,256 2,264,235 2,193,890 2,255,690 3.99%
-
Net Worth 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 1,616,853 1,581,705 2.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 210 210 - - - - - -
Div Payout % 1.11% 0.32% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 1,616,853 1,581,705 2.06%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.79% 2.84% 5.55% 8.80% 1.29% -0.24% -3.26% -
ROE 1.16% 3.94% 7.31% 11.44% 1.82% -0.33% -4.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 342.94 332.97 321.45 319.78 326.31 311.33 310.74 6.81%
EPS 2.70 9.46 17.83 28.13 4.22 -0.76 -10.13 -
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.40 2.44 2.46 2.32 2.30 2.25 2.06%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 342.94 332.97 321.45 319.78 326.31 311.33 310.74 6.81%
EPS 2.70 9.46 17.83 28.13 4.22 -0.76 -10.13 -
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.40 2.44 2.46 2.32 2.30 2.25 2.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.905 0.94 1.28 1.68 1.19 1.83 0.57 -
P/RPS 0.26 0.28 0.40 0.53 0.36 0.59 0.18 27.86%
P/EPS 33.57 9.94 7.18 5.97 28.18 -241.09 -5.63 -
EY 2.98 10.06 13.93 16.74 3.55 -0.41 -17.78 -
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.52 0.68 0.51 0.80 0.25 34.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 27/05/22 22/02/22 25/11/21 25/08/21 25/05/21 25/02/21 -
Price 0.89 0.86 1.12 1.24 1.44 1.44 0.855 -
P/RPS 0.26 0.26 0.35 0.39 0.44 0.46 0.28 -4.83%
P/EPS 33.02 9.09 6.28 4.41 34.10 -189.71 -8.44 -
EY 3.03 11.00 15.92 22.69 2.93 -0.53 -11.85 -
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.46 0.50 0.62 0.63 0.38 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