[MSM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 48.02%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,093,687 498,261 2,202,480 1,665,151 1,119,563 514,955 2,301,319 -39.18%
PBT 175,002 72,063 358,905 303,394 206,054 82,835 285,159 -27.84%
Tax -39,962 -15,731 -104,228 -74,653 -51,517 -20,877 -83,131 -38.71%
NP 135,040 56,332 254,677 228,741 154,537 61,958 202,028 -23.60%
-
NP to SH 135,040 56,332 254,677 228,741 154,537 61,958 202,028 -23.60%
-
Tax Rate 22.84% 21.83% 29.04% 24.61% 25.00% 25.20% 29.15% -
Total Cost 958,647 441,929 1,947,803 1,436,410 965,026 452,997 2,099,291 -40.78%
-
Net Worth 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 5.30%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 1,813,688 1,750,420 5.30%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.35% 11.31% 11.56% 13.74% 13.80% 12.03% 8.78% -
ROE 7.14% 2.95% 13.72% 12.05% 8.46% 3.42% 11.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 155.58 70.88 313.31 236.87 159.26 73.25 327.37 -39.18%
EPS 19.21 8.01 36.23 32.54 21.98 8.81 28.74 -23.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.72 2.64 2.70 2.60 2.58 2.49 5.30%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 155.58 70.88 313.31 236.87 159.26 73.25 327.37 -39.18%
EPS 19.21 8.01 36.23 32.54 21.98 8.81 28.74 -23.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.72 2.64 2.70 2.60 2.58 2.49 5.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.90 4.71 5.00 5.05 5.00 4.91 4.75 -
P/RPS 3.15 6.65 1.60 2.13 3.14 6.70 1.45 67.97%
P/EPS 25.51 58.78 13.80 15.52 22.74 55.71 16.53 33.65%
EY 3.92 1.70 7.25 6.44 4.40 1.80 6.05 -25.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.73 1.89 1.87 1.92 1.90 1.91 -3.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 21/02/14 14/11/13 22/08/13 13/05/13 22/02/13 -
Price 4.75 5.10 5.03 4.91 5.00 5.00 5.05 -
P/RPS 3.05 7.20 1.61 2.07 3.14 6.83 1.54 57.90%
P/EPS 24.73 63.64 13.88 15.09 22.74 56.73 17.57 25.67%
EY 4.04 1.57 7.20 6.63 4.40 1.76 5.69 -20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.88 1.91 1.82 1.92 1.94 2.03 -8.75%

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