[MSM] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -20.45%
YoY- -30.88%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 588,320 595,426 604,608 546,104 562,868 587,516 0.02%
PBT 105,515 102,939 123,218 68,482 97,918 68,503 9.01%
Tax -26,381 -24,231 -30,640 -15,669 -21,273 -17,966 7.98%
NP 79,134 78,708 92,578 52,813 76,645 50,537 9.37%
-
NP to SH 79,134 78,708 92,578 52,813 76,413 46,477 11.22%
-
Tax Rate 25.00% 23.54% 24.87% 22.88% 21.73% 26.23% -
Total Cost 509,186 516,718 512,030 493,291 486,223 536,979 -1.05%
-
Net Worth 1,996,463 1,891,016 1,827,747 1,722,301 1,609,804 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,996,463 1,891,016 1,827,747 1,722,301 1,609,804 0 -
NOSH 702,980 702,980 702,980 702,980 702,971 703,131 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.45% 13.22% 15.31% 9.67% 13.62% 8.60% -
ROE 3.96% 4.16% 5.07% 3.07% 4.75% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.69 84.70 86.01 77.68 80.07 83.56 0.03%
EPS 11.26 11.20 13.17 7.51 10.87 6.61 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.69 2.60 2.45 2.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.69 84.70 86.01 77.68 80.07 83.58 0.02%
EPS 11.26 11.20 13.17 7.51 10.87 6.61 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.69 2.60 2.45 2.29 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 5.05 4.90 5.00 5.30 4.73 0.00 -
P/RPS 6.03 5.79 5.81 6.82 5.91 0.00 -
P/EPS 44.86 43.76 37.97 70.55 43.51 0.00 -
EY 2.23 2.28 2.63 1.42 2.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.82 1.92 2.16 2.07 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/15 20/08/14 22/08/13 13/08/12 17/08/11 - -
Price 5.05 4.75 5.00 5.25 5.46 0.00 -
P/RPS 6.03 5.61 5.81 6.76 6.82 0.00 -
P/EPS 44.86 42.42 37.97 69.88 50.23 0.00 -
EY 2.23 2.36 2.63 1.43 1.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.77 1.92 2.14 2.38 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