[MSM] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 10.54%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,196,244 2,560,184 2,212,640 2,033,944 1,993,044 2,059,820 2,127,036 0.53%
PBT 83,776 -158,248 242,220 361,300 288,252 331,340 352,000 -21.26%
Tax -20,552 19,760 -4,844 -77,196 -62,924 -83,508 -86,456 -21.28%
NP 63,224 -138,488 237,376 284,104 225,328 247,832 265,544 -21.26%
-
NP to SH 63,224 -138,488 237,376 284,104 225,328 247,832 265,544 -21.26%
-
Tax Rate 24.53% - 2.00% 21.37% 21.83% 25.20% 24.56% -
Total Cost 2,133,020 2,698,672 1,975,264 1,749,840 1,767,716 1,811,988 1,861,492 2.29%
-
Net Worth 1,947,254 1,954,284 2,094,880 2,017,552 1,912,105 1,813,688 1,751,071 1.78%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,947,254 1,954,284 2,094,880 2,017,552 1,912,105 1,813,688 1,751,071 1.78%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 703,241 -0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.88% -5.41% 10.73% 13.97% 11.31% 12.03% 12.48% -
ROE 3.25% -7.09% 11.33% 14.08% 11.78% 13.66% 15.16% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 312.42 364.19 314.75 289.33 283.51 293.01 302.46 0.54%
EPS 9.00 -19.72 33.76 40.40 32.04 35.24 37.76 -21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.78 2.98 2.87 2.72 2.58 2.49 1.79%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 312.42 364.19 314.75 289.33 283.51 293.01 302.57 0.53%
EPS 9.00 -19.72 33.76 40.40 32.04 35.24 37.77 -21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.78 2.98 2.87 2.72 2.58 2.4909 1.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.55 4.90 4.75 5.10 4.71 4.91 5.06 -
P/RPS 1.14 1.35 1.51 1.76 1.66 1.68 1.67 -6.16%
P/EPS 39.47 -24.87 14.07 12.62 14.69 13.93 13.40 19.71%
EY 2.53 -4.02 7.11 7.92 6.81 7.18 7.46 -16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.76 1.59 1.78 1.73 1.90 2.03 -7.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 31/05/17 19/05/16 26/05/15 21/05/14 13/05/13 07/05/12 -
Price 3.95 4.28 5.02 5.40 5.10 5.00 5.18 -
P/RPS 1.26 1.18 1.59 1.87 1.80 1.71 1.71 -4.96%
P/EPS 43.92 -21.73 14.87 13.36 15.91 14.18 13.72 21.38%
EY 2.28 -4.60 6.73 7.48 6.28 7.05 7.29 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.54 1.68 1.88 1.88 1.94 2.08 -6.05%

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