[MSM] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -46.96%
YoY- 1345.93%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,565,985 2,530,267 2,410,783 2,340,680 2,259,698 2,248,012 2,293,919 7.73%
PBT -178,539 -137,357 -43,147 13,008 81,102 160,535 80,796 -
Tax -174 -13,356 62,097 53,475 44,250 37,221 -51,112 -97.71%
NP -178,713 -150,713 18,950 66,483 125,352 197,756 29,684 -
-
NP to SH -178,713 -150,713 18,950 66,483 125,352 197,756 29,684 -
-
Tax Rate - - - -411.09% -54.56% -23.19% 63.26% -
Total Cost 2,744,698 2,680,980 2,391,833 2,274,197 2,134,346 2,050,256 2,264,235 13.64%
-
Net Worth 1,511,407 1,560,615 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 -4.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 210 210 210 210 - - - -
Div Payout % 0.00% 0.00% 1.11% 0.32% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,511,407 1,560,615 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 -4.93%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -6.96% -5.96% 0.79% 2.84% 5.55% 8.80% 1.29% -
ROE -11.82% -9.66% 1.16% 3.94% 7.31% 11.44% 1.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 365.02 359.93 342.94 332.97 321.45 319.78 326.31 7.73%
EPS -25.42 -21.44 2.70 9.46 17.83 28.13 4.22 -
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 2.15 2.22 2.32 2.40 2.44 2.46 2.32 -4.93%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 365.02 359.93 342.94 332.97 321.45 319.78 326.31 7.73%
EPS -25.42 -21.44 2.70 9.46 17.83 28.13 4.22 -
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 2.15 2.22 2.32 2.40 2.44 2.46 2.32 -4.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.85 0.80 0.905 0.94 1.28 1.68 1.19 -
P/RPS 0.23 0.22 0.26 0.28 0.40 0.53 0.36 -25.75%
P/EPS -3.34 -3.73 33.57 9.94 7.18 5.97 28.18 -
EY -29.91 -26.80 2.98 10.06 13.93 16.74 3.55 -
DY 0.04 0.04 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.39 0.39 0.52 0.68 0.51 -14.91%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 21/11/22 22/08/22 27/05/22 22/02/22 25/11/21 25/08/21 -
Price 0.825 0.845 0.89 0.86 1.12 1.24 1.44 -
P/RPS 0.23 0.23 0.26 0.26 0.35 0.39 0.44 -35.03%
P/EPS -3.25 -3.94 33.02 9.09 6.28 4.41 34.10 -
EY -30.81 -25.37 3.03 11.00 15.92 22.69 2.93 -
DY 0.04 0.04 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.36 0.46 0.50 0.62 -27.78%

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