[MSM] YoY Cumulative 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- -72.36%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 549,061 640,046 553,160 508,486 498,261 514,955 531,759 0.53%
PBT 20,944 -39,562 60,555 90,325 72,063 82,835 88,000 -21.26%
Tax -5,138 4,940 -1,211 -19,299 -15,731 -20,877 -21,614 -21.28%
NP 15,806 -34,622 59,344 71,026 56,332 61,958 66,386 -21.26%
-
NP to SH 15,806 -34,622 59,344 71,026 56,332 61,958 66,386 -21.26%
-
Tax Rate 24.53% - 2.00% 21.37% 21.83% 25.20% 24.56% -
Total Cost 533,255 674,668 493,816 437,460 441,929 452,997 465,373 2.29%
-
Net Worth 1,947,254 1,954,284 2,094,880 2,017,552 1,912,105 1,813,688 1,750,420 1.79%
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 1,750,420 1.79%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 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 0.81% -1.77% 2.83% 3.52% 2.95% 3.42% 3.79% -
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 78.10 91.05 78.69 72.33 70.88 73.25 75.64 0.53%
EPS 2.25 -4.93 8.44 10.10 8.01 8.81 9.44 -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 78.10 91.05 78.69 72.33 70.88 73.25 75.64 0.53%
EPS 2.25 -4.93 8.44 10.10 8.01 8.81 9.44 -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%
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 4.55 5.38 6.04 7.05 6.65 6.70 6.69 -6.21%
P/EPS 157.89 -99.49 56.27 50.48 58.78 55.71 53.58 19.72%
EY 0.63 -1.01 1.78 1.98 1.70 1.80 1.87 -16.57%
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 5.06 4.70 6.38 7.47 7.20 6.83 6.85 -4.92%
P/EPS 175.68 -86.90 59.47 53.45 63.64 56.73 54.85 21.40%
EY 0.57 -1.15 1.68 1.87 1.57 1.76 1.82 -17.58%
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