[MSM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 34.81%
YoY- -20.41%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,096,806 508,486 2,281,493 1,653,422 1,093,687 498,261 2,202,480 -37.25%
PBT 195,840 90,325 344,299 239,500 175,002 72,063 358,905 -33.29%
Tax -45,680 -19,299 -87,286 -57,451 -39,962 -15,731 -104,228 -42.38%
NP 150,160 71,026 257,013 182,049 135,040 56,332 254,677 -29.75%
-
NP to SH 150,160 71,026 257,013 182,049 135,040 56,332 254,677 -29.75%
-
Tax Rate 23.33% 21.37% 25.35% 23.99% 22.84% 21.83% 29.04% -
Total Cost 946,646 437,460 2,024,480 1,471,373 958,647 441,929 1,947,803 -38.26%
-
Net Worth 1,996,463 2,017,552 1,947,254 1,869,926 1,891,016 1,912,105 1,855,867 5.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,996,463 2,017,552 1,947,254 1,869,926 1,891,016 1,912,105 1,855,867 5.00%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.69% 13.97% 11.27% 11.01% 12.35% 11.31% 11.56% -
ROE 7.52% 3.52% 13.20% 9.74% 7.14% 2.95% 13.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 156.02 72.33 324.55 235.20 155.58 70.88 313.31 -37.25%
EPS 21.36 10.10 36.56 25.90 19.21 8.01 36.23 -29.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.87 2.77 2.66 2.69 2.72 2.64 5.00%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 156.02 72.33 324.55 235.20 155.58 70.88 313.31 -37.25%
EPS 21.36 10.10 36.56 25.90 19.21 8.01 36.23 -29.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.87 2.77 2.66 2.69 2.72 2.64 5.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.05 5.10 4.95 4.89 4.90 4.71 5.00 -
P/RPS 3.24 7.05 1.53 2.08 3.15 6.65 1.60 60.26%
P/EPS 23.64 50.48 13.54 18.88 25.51 58.78 13.80 43.30%
EY 4.23 1.98 7.39 5.30 3.92 1.70 7.25 -30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.78 1.79 1.84 1.82 1.73 1.89 -3.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 11/02/15 19/11/14 20/08/14 21/05/14 21/02/14 -
Price 5.05 5.40 5.00 4.90 4.75 5.10 5.03 -
P/RPS 3.24 7.47 1.54 2.08 3.05 7.20 1.61 59.60%
P/EPS 23.64 53.45 13.68 18.92 24.73 63.64 13.88 42.75%
EY 4.23 1.87 7.31 5.29 4.04 1.57 7.20 -29.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.88 1.81 1.84 1.77 1.88 1.91 -4.60%

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