[MSM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 111.42%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 553,160 2,307,263 1,643,297 1,096,806 508,486 2,281,493 1,653,422 -51.77%
PBT 60,555 372,128 280,364 195,840 90,325 344,299 239,500 -59.98%
Tax -1,211 -96,832 -66,329 -45,680 -19,299 -87,286 -57,451 -92.35%
NP 59,344 275,296 214,035 150,160 71,026 257,013 182,049 -52.60%
-
NP to SH 59,344 275,296 214,035 150,160 71,026 257,013 182,049 -52.60%
-
Tax Rate 2.00% 26.02% 23.66% 23.33% 21.37% 25.35% 23.99% -
Total Cost 493,816 2,031,967 1,429,262 946,646 437,460 2,024,480 1,471,373 -51.67%
-
Net Worth 2,094,880 2,038,642 2,059,731 1,996,463 2,017,552 1,947,254 1,869,926 7.85%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,094,880 2,038,642 2,059,731 1,996,463 2,017,552 1,947,254 1,869,926 7.85%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.73% 11.93% 13.02% 13.69% 13.97% 11.27% 11.01% -
ROE 2.83% 13.50% 10.39% 7.52% 3.52% 13.20% 9.74% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.69 328.21 233.76 156.02 72.33 324.55 235.20 -51.77%
EPS 8.44 39.16 30.45 21.36 10.10 36.56 25.90 -52.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.90 2.93 2.84 2.87 2.77 2.66 7.85%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.69 328.21 233.76 156.02 72.33 324.55 235.20 -51.77%
EPS 8.44 39.16 30.45 21.36 10.10 36.56 25.90 -52.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.90 2.93 2.84 2.87 2.77 2.66 7.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.75 4.96 4.75 5.05 5.10 4.95 4.89 -
P/RPS 6.04 1.51 2.03 3.24 7.05 1.53 2.08 103.40%
P/EPS 56.27 12.67 15.60 23.64 50.48 13.54 18.88 106.96%
EY 1.78 7.90 6.41 4.23 1.98 7.39 5.30 -51.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.71 1.62 1.78 1.78 1.79 1.84 -9.26%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 23/02/16 25/11/15 19/08/15 26/05/15 11/02/15 19/11/14 -
Price 5.02 4.70 4.78 5.05 5.40 5.00 4.90 -
P/RPS 6.38 1.43 2.04 3.24 7.47 1.54 2.08 110.96%
P/EPS 59.47 12.00 15.70 23.64 53.45 13.68 18.92 114.42%
EY 1.68 8.33 6.37 4.23 1.87 7.31 5.29 -53.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.62 1.63 1.78 1.88 1.81 1.84 -5.87%

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