[MSM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.82%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,251,786 2,155,726 2,127,036 2,299,554 2,253,354 2,132,080 2,012,688 7.74%
PBT 288,161 312,966 352,000 359,373 334,300 375,868 360,068 -13.76%
Tax -71,948 -74,566 -86,456 -95,557 -84,428 -98,174 -111,256 -25.15%
NP 216,213 238,400 265,544 263,816 249,872 277,694 248,812 -8.91%
-
NP to SH 216,213 238,400 265,544 263,816 249,313 276,856 248,064 -8.73%
-
Tax Rate 24.97% 23.83% 24.56% 26.59% 25.26% 26.12% 30.90% -
Total Cost 2,035,573 1,917,326 1,861,492 2,035,738 2,003,482 1,854,386 1,763,876 9.99%
-
Net Worth 1,764,311 1,722,301 1,751,071 1,680,122 1,658,964 1,609,954 705,226 83.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,764,311 1,722,301 1,751,071 1,680,122 1,658,964 1,609,954 705,226 83.98%
NOSH 702,912 702,980 703,241 702,980 702,951 703,037 705,226 -0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.60% 11.06% 12.48% 11.47% 11.09% 13.02% 12.36% -
ROE 12.25% 13.84% 15.16% 15.70% 15.03% 17.20% 35.18% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 320.35 306.66 302.46 327.12 320.56 303.27 285.40 7.98%
EPS 30.76 33.92 37.76 37.47 35.47 39.38 43.04 -20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.45 2.49 2.39 2.36 2.29 1.00 84.38%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 320.32 306.66 302.57 327.12 320.54 303.29 286.31 7.74%
EPS 30.76 33.92 37.77 37.47 35.47 39.38 35.29 -8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5098 2.45 2.4909 2.39 2.3599 2.2902 1.0032 83.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 4.90 5.30 5.06 4.88 4.66 4.73 0.00 -
P/RPS 1.53 1.73 1.67 1.49 1.45 1.56 0.00 -
P/EPS 15.93 15.63 13.40 13.00 13.14 12.01 0.00 -
EY 6.28 6.40 7.46 7.69 7.61 8.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.16 2.03 2.04 1.97 2.07 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 13/08/12 07/05/12 20/02/12 24/11/11 17/08/11 23/06/11 -
Price 5.06 5.25 5.18 5.00 4.67 5.46 0.00 -
P/RPS 1.58 1.71 1.71 1.53 1.46 1.80 0.00 -
P/EPS 16.45 15.48 13.72 13.32 13.17 13.86 0.00 -
EY 6.08 6.46 7.29 7.51 7.59 7.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.14 2.08 2.09 1.98 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