[MSM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 28.62%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,820,138 1,187,016 553,160 2,307,263 1,643,297 1,096,806 508,486 133.45%
PBT 124,382 91,632 60,555 372,128 280,364 195,840 90,325 23.70%
Tax -18,054 -8,609 -1,211 -96,832 -66,329 -45,680 -19,299 -4.33%
NP 106,328 83,023 59,344 275,296 214,035 150,160 71,026 30.76%
-
NP to SH 106,328 83,023 59,344 275,296 214,035 150,160 71,026 30.76%
-
Tax Rate 14.51% 9.40% 2.00% 26.02% 23.66% 23.33% 21.37% -
Total Cost 1,713,810 1,103,993 493,816 2,031,967 1,429,262 946,646 437,460 147.89%
-
Net Worth 2,045,671 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 2,017,552 0.92%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,045,671 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 2,017,552 0.92%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.84% 6.99% 10.73% 11.93% 13.02% 13.69% 13.97% -
ROE 5.20% 4.12% 2.83% 13.50% 10.39% 7.52% 3.52% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 258.92 168.85 78.69 328.21 233.76 156.02 72.33 133.46%
EPS 15.13 11.81 8.44 39.16 30.45 21.36 10.10 30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.87 2.98 2.90 2.93 2.84 2.87 0.92%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 258.92 168.85 78.69 328.21 233.76 156.02 72.33 133.46%
EPS 15.13 11.81 8.44 39.16 30.45 21.36 10.10 30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.87 2.98 2.90 2.93 2.84 2.87 0.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.89 5.00 4.75 4.96 4.75 5.05 5.10 -
P/RPS 1.89 2.96 6.04 1.51 2.03 3.24 7.05 -58.32%
P/EPS 32.33 42.34 56.27 12.67 15.60 23.64 50.48 -25.63%
EY 3.09 2.36 1.78 7.90 6.41 4.23 1.98 34.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.74 1.59 1.71 1.62 1.78 1.78 -3.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 23/08/16 19/05/16 23/02/16 25/11/15 19/08/15 26/05/15 -
Price 4.85 5.00 5.02 4.70 4.78 5.05 5.40 -
P/RPS 1.87 2.96 6.38 1.43 2.04 3.24 7.47 -60.17%
P/EPS 32.07 42.34 59.47 12.00 15.70 23.64 53.45 -28.79%
EY 3.12 2.36 1.68 8.33 6.37 4.23 1.87 40.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.74 1.68 1.62 1.63 1.78 1.88 -7.57%

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