[MSM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -11.52%
YoY- -9.08%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,560,184 2,212,640 2,033,944 1,993,044 2,059,820 2,127,036 2,012,688 4.08%
PBT -158,248 242,220 361,300 288,252 331,340 352,000 360,068 -
Tax 19,760 -4,844 -77,196 -62,924 -83,508 -86,456 -111,256 -
NP -138,488 237,376 284,104 225,328 247,832 265,544 248,812 -
-
NP to SH -138,488 237,376 284,104 225,328 247,832 265,544 248,064 -
-
Tax Rate - 2.00% 21.37% 21.83% 25.20% 24.56% 30.90% -
Total Cost 2,698,672 1,975,264 1,749,840 1,767,716 1,811,988 1,861,492 1,763,876 7.33%
-
Net Worth 1,954,284 2,094,880 2,017,552 1,912,105 1,813,688 1,751,071 705,226 18.49%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,954,284 2,094,880 2,017,552 1,912,105 1,813,688 1,751,071 705,226 18.49%
NOSH 702,980 702,980 702,980 702,980 702,980 703,241 705,226 -0.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -5.41% 10.73% 13.97% 11.31% 12.03% 12.48% 12.36% -
ROE -7.09% 11.33% 14.08% 11.78% 13.66% 15.16% 35.18% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 364.19 314.75 289.33 283.51 293.01 302.46 285.40 4.14%
EPS -19.72 33.76 40.40 32.04 35.24 37.76 43.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.98 2.87 2.72 2.58 2.49 1.00 18.56%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 364.19 314.75 289.33 283.51 293.01 302.57 286.31 4.08%
EPS -19.72 33.76 40.40 32.04 35.24 37.77 35.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.98 2.87 2.72 2.58 2.4909 1.0032 18.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 4.90 4.75 5.10 4.71 4.91 5.06 0.00 -
P/RPS 1.35 1.51 1.76 1.66 1.68 1.67 0.00 -
P/EPS -24.87 14.07 12.62 14.69 13.93 13.40 0.00 -
EY -4.02 7.11 7.92 6.81 7.18 7.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.59 1.78 1.73 1.90 2.03 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 19/05/16 26/05/15 21/05/14 13/05/13 07/05/12 23/06/11 -
Price 4.28 5.02 5.40 5.10 5.00 5.18 0.00 -
P/RPS 1.18 1.59 1.87 1.80 1.71 1.71 0.00 -
P/EPS -21.73 14.87 13.36 15.91 14.18 13.72 0.00 -
EY -4.60 6.73 7.48 6.28 7.05 7.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.68 1.88 1.88 1.94 2.08 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