[MSM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.32%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,277,629 2,343,018 2,284,514 2,301,318 2,298,378 2,311,377 2,328,141 -1.45%
PBT 372,429 334,728 279,992 285,157 324,769 327,920 357,356 2.78%
Tax -103,823 -97,364 -82,393 -83,130 -86,196 -83,751 -89,355 10.51%
NP 268,606 237,364 197,599 202,027 238,573 244,169 268,001 0.15%
-
NP to SH 268,606 237,364 197,599 202,027 238,573 244,169 268,001 0.15%
-
Tax Rate 27.88% 29.09% 29.43% 29.15% 26.54% 25.54% 25.00% -
Total Cost 2,009,023 2,105,654 2,086,915 2,099,291 2,059,805 2,067,208 2,060,140 -1.65%
-
Net Worth 1,898,046 1,827,747 1,813,688 1,750,420 1,764,479 1,722,301 1,750,420 5.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 773 773 -
Div Payout % - - - - - 0.32% 0.29% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,898,046 1,827,747 1,813,688 1,750,420 1,764,479 1,722,301 1,750,420 5.54%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.79% 10.13% 8.65% 8.78% 10.38% 10.56% 11.51% -
ROE 14.15% 12.99% 10.89% 11.54% 13.52% 14.18% 15.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 324.00 333.30 324.98 327.37 326.95 328.80 331.18 -1.44%
EPS 38.21 33.77 28.11 28.74 33.94 34.73 38.12 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.11 -
NAPS 2.70 2.60 2.58 2.49 2.51 2.45 2.49 5.54%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 324.00 333.30 324.98 327.37 326.95 328.80 331.18 -1.44%
EPS 38.21 33.77 28.11 28.74 33.94 34.73 38.12 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.11 -
NAPS 2.70 2.60 2.58 2.49 2.51 2.45 2.49 5.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.05 5.00 4.91 4.75 4.90 5.30 5.06 -
P/RPS 1.56 1.50 1.51 1.45 1.50 1.61 1.53 1.30%
P/EPS 13.22 14.81 17.47 16.53 14.44 15.26 13.27 -0.25%
EY 7.57 6.75 5.72 6.05 6.93 6.55 7.53 0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 1.87 1.92 1.90 1.91 1.95 2.16 2.03 -5.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 22/08/13 13/05/13 22/02/13 26/11/12 13/08/12 07/05/12 -
Price 4.91 5.00 5.00 5.05 5.06 5.25 5.18 -
P/RPS 1.52 1.50 1.54 1.54 1.55 1.60 1.56 -1.71%
P/EPS 12.85 14.81 17.79 17.57 14.91 15.12 13.59 -3.66%
EY 7.78 6.75 5.62 5.69 6.71 6.62 7.36 3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 1.82 1.92 1.94 2.03 2.02 2.14 2.08 -8.50%

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