[MSM] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -64.18%
YoY- -28.53%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 2,340,680 2,188,554 2,032,320 2,152,021 2,566,155 2,745,332 2,351,937 -0.07%
PBT 13,008 31,907 -325,668 36,392 44,699 48,398 342,356 -42.00%
Tax 53,475 -37,243 -1,746 -23,632 -26,845 -21,642 -78,744 -
NP 66,483 -5,336 -327,414 12,760 17,854 26,756 263,612 -20.50%
-
NP to SH 66,483 -5,336 -327,414 12,760 17,854 26,756 263,612 -20.50%
-
Tax Rate -411.09% 116.72% - 64.94% 60.06% 44.72% 23.00% -
Total Cost 2,274,197 2,193,890 2,359,734 2,139,261 2,548,301 2,718,576 2,088,325 1.43%
-
Net Worth 1,687,152 1,616,853 1,616,853 1,954,284 1,947,254 1,954,284 2,094,880 -3.54%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 210 - - - - - - -
Div Payout % 0.32% - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,687,152 1,616,853 1,616,853 1,954,284 1,947,254 1,954,284 2,094,880 -3.54%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.84% -0.24% -16.11% 0.59% 0.70% 0.97% 11.21% -
ROE 3.94% -0.33% -20.25% 0.65% 0.92% 1.37% 12.58% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 332.97 311.33 289.10 306.13 365.04 390.53 334.57 -0.07%
EPS 9.46 -0.76 -46.58 1.82 2.54 3.81 37.50 -20.50%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.30 2.30 2.78 2.77 2.78 2.98 -3.54%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 332.97 311.33 289.10 306.13 365.04 390.53 334.57 -0.07%
EPS 9.46 -0.76 -46.58 1.82 2.54 3.81 37.50 -20.50%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.30 2.30 2.78 2.77 2.78 2.98 -3.54%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.94 1.83 0.34 1.80 3.55 4.90 4.75 -
P/RPS 0.28 0.59 0.12 0.59 0.97 1.25 1.42 -23.69%
P/EPS 9.94 -241.09 -0.73 99.17 139.78 128.74 12.67 -3.96%
EY 10.06 -0.41 -136.99 1.01 0.72 0.78 7.89 4.13%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.80 0.15 0.65 1.28 1.76 1.59 -20.87%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 25/05/21 27/05/20 23/05/19 23/05/18 31/05/17 19/05/16 -
Price 0.86 1.44 0.675 1.42 3.95 4.28 5.02 -
P/RPS 0.26 0.46 0.23 0.46 1.08 1.10 1.50 -25.31%
P/EPS 9.09 -189.71 -1.45 78.23 155.53 112.45 13.39 -6.24%
EY 11.00 -0.53 -69.00 1.28 0.64 0.89 7.47 6.65%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.63 0.29 0.51 1.43 1.54 1.68 -22.63%

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