[MSM] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 111.42%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,122,284 1,341,429 1,187,016 1,096,806 1,093,687 1,119,563 1,077,863 0.67%
PBT 41,039 -68,155 91,632 195,840 175,002 206,054 156,483 -19.98%
Tax -10,903 12,083 -8,609 -45,680 -39,962 -51,517 -37,283 -18.52%
NP 30,136 -56,072 83,023 150,160 135,040 154,537 119,200 -20.47%
-
NP to SH 30,136 -56,072 83,023 150,160 135,040 154,537 119,200 -20.47%
-
Tax Rate 26.57% - 9.40% 23.33% 22.84% 25.00% 23.83% -
Total Cost 1,092,148 1,397,501 1,103,993 946,646 958,647 965,026 958,663 2.19%
-
Net Worth 1,961,314 1,905,075 2,017,552 1,996,463 1,891,016 1,827,747 1,722,301 2.18%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,961,314 1,905,075 2,017,552 1,996,463 1,891,016 1,827,747 1,722,301 2.18%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.69% -4.18% 6.99% 13.69% 12.35% 13.80% 11.06% -
ROE 1.54% -2.94% 4.12% 7.52% 7.14% 8.46% 6.92% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 159.65 190.82 168.85 156.02 155.58 159.26 153.33 0.67%
EPS 4.29 -7.98 11.81 21.36 19.21 21.98 16.96 -20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.71 2.87 2.84 2.69 2.60 2.45 2.18%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 159.65 190.82 168.85 156.02 155.58 159.26 153.33 0.67%
EPS 4.29 -7.98 11.81 21.36 19.21 21.98 16.96 -20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.71 2.87 2.84 2.69 2.60 2.45 2.18%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.63 4.50 5.00 5.05 4.90 5.00 5.30 -
P/RPS 2.27 2.36 2.96 3.24 3.15 3.14 3.46 -6.78%
P/EPS 84.68 -56.42 42.34 23.64 25.51 22.74 31.26 18.05%
EY 1.18 -1.77 2.36 4.23 3.92 4.40 3.20 -15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.66 1.74 1.78 1.82 1.92 2.16 -8.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 29/08/17 23/08/16 19/08/15 20/08/14 22/08/13 13/08/12 -
Price 3.65 3.90 5.00 5.05 4.75 5.00 5.25 -
P/RPS 2.29 2.04 2.96 3.24 3.05 3.14 3.42 -6.46%
P/EPS 85.14 -48.89 42.34 23.64 24.73 22.74 30.96 18.35%
EY 1.17 -2.05 2.36 4.23 4.04 4.40 3.23 -15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.44 1.74 1.78 1.77 1.92 2.14 -7.85%

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