[MSM] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 148.52%
YoY- 145.65%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 514,935 510,844 485,617 549,061 640,046 553,160 508,486 0.21%
PBT 43,074 -27,253 -3,376 20,944 -39,562 60,555 90,325 -11.60%
Tax -11,888 -7,452 -3,682 -5,138 4,940 -1,211 -19,299 -7.75%
NP 31,186 -34,705 -7,058 15,806 -34,622 59,344 71,026 -12.80%
-
NP to SH 31,186 -34,705 -7,058 15,806 -34,622 59,344 71,026 -12.80%
-
Tax Rate 27.60% - - 24.53% - 2.00% 21.37% -
Total Cost 483,749 545,549 492,675 533,255 674,668 493,816 437,460 1.68%
-
Net Worth 1,616,853 1,616,853 1,954,284 1,947,254 1,954,284 2,094,880 2,017,552 -3.61%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,616,853 1,616,853 1,954,284 1,947,254 1,954,284 2,094,880 2,017,552 -3.61%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.06% -6.79% -1.45% 2.88% -5.41% 10.73% 13.97% -
ROE 1.93% -2.15% -0.36% 0.81% -1.77% 2.83% 3.52% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 73.25 72.67 69.08 78.10 91.05 78.69 72.33 0.21%
EPS 4.43 -4.94 -1.00 2.25 -4.93 8.44 10.10 -12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.30 2.78 2.77 2.78 2.98 2.87 -3.61%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 73.25 72.67 69.08 78.10 91.05 78.69 72.33 0.21%
EPS 4.43 -4.94 -1.00 2.25 -4.93 8.44 10.10 -12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.30 2.78 2.77 2.78 2.98 2.87 -3.61%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.83 0.34 1.80 3.55 4.90 4.75 5.10 -
P/RPS 2.50 0.47 2.61 4.55 5.38 6.04 7.05 -15.85%
P/EPS 41.25 -6.89 -179.28 157.89 -99.49 56.27 50.48 -3.30%
EY 2.42 -14.52 -0.56 0.63 -1.01 1.78 1.98 3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.15 0.65 1.28 1.76 1.59 1.78 -12.46%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 27/05/20 23/05/19 23/05/18 31/05/17 19/05/16 26/05/15 -
Price 1.46 0.675 1.42 3.95 4.28 5.02 5.40 -
P/RPS 1.99 0.93 2.06 5.06 4.70 6.38 7.47 -19.76%
P/EPS 32.91 -13.67 -141.43 175.68 -86.90 59.47 53.45 -7.75%
EY 3.04 -7.31 -0.71 0.57 -1.15 1.68 1.87 8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.29 0.51 1.43 1.54 1.68 1.88 -16.64%

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