[MSM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -65.05%
YoY- -34.94%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 838,308 663,966 628,071 537,329 612,478 609,538 542,506 7.51%
PBT 24,133 91,764 104,799 55,511 69,036 108,648 110,956 -22.43%
Tax -9,739 -30,503 -29,835 -29,575 -29,170 -32,236 -21,829 -12.57%
NP 14,394 61,261 74,964 25,936 39,866 76,412 89,127 -26.18%
-
NP to SH 14,394 61,261 74,964 25,936 39,866 76,412 89,127 -26.18%
-
Tax Rate 40.36% 33.24% 28.47% 53.28% 42.25% 29.67% 19.67% -
Total Cost 823,914 602,705 553,107 511,393 572,612 533,126 453,379 10.45%
-
Net Worth 1,989,433 2,038,642 1,947,254 1,855,867 1,750,420 1,680,122 1,370,643 6.40%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,989,433 2,038,642 1,947,254 1,855,867 1,750,420 1,680,122 1,370,643 6.40%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,894 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.72% 9.23% 11.94% 4.83% 6.51% 12.54% 16.43% -
ROE 0.72% 3.00% 3.85% 1.40% 2.28% 4.55% 6.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 119.25 94.45 89.34 76.44 87.13 86.71 77.18 7.51%
EPS 2.05 8.71 10.66 3.69 5.67 10.87 12.68 -26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.90 2.77 2.64 2.49 2.39 1.95 6.39%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 119.25 94.45 89.34 76.44 87.13 86.71 77.17 7.51%
EPS 2.05 8.71 10.66 3.69 5.67 10.87 12.68 -26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.90 2.77 2.64 2.49 2.39 1.9498 6.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 5.05 4.96 4.95 5.00 4.75 4.88 0.00 -
P/RPS 4.23 5.25 5.54 6.54 5.45 5.63 0.00 -
P/EPS 246.63 56.92 46.42 135.52 83.76 44.90 0.00 -
EY 0.41 1.76 2.15 0.74 1.19 2.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.71 1.79 1.89 1.91 2.04 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 23/02/16 11/02/15 21/02/14 22/02/13 20/02/12 - -
Price 4.45 4.70 5.00 5.03 5.05 5.00 0.00 -
P/RPS 3.73 4.98 5.60 6.58 5.80 5.77 0.00 -
P/EPS 217.33 53.93 46.89 136.34 89.05 46.00 0.00 -
EY 0.46 1.85 2.13 0.73 1.12 2.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.62 1.81 1.91 2.03 2.09 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