[MSM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.84%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,301,319 1,688,840 1,077,863 531,759 2,299,554 1,690,016 1,066,040 66.64%
PBT 285,159 216,121 156,483 88,000 359,373 250,725 187,934 31.87%
Tax -83,131 -53,961 -37,283 -21,614 -95,557 -63,321 -49,087 41.85%
NP 202,028 162,160 119,200 66,386 263,816 187,404 138,847 28.25%
-
NP to SH 202,028 162,160 119,200 66,386 263,816 186,985 138,428 28.51%
-
Tax Rate 29.15% 24.97% 23.83% 24.56% 26.59% 25.26% 26.12% -
Total Cost 2,099,291 1,526,680 958,663 465,373 2,035,738 1,502,612 927,193 71.99%
-
Net Worth 1,750,420 1,764,311 1,722,301 1,750,420 1,680,122 1,658,964 1,609,954 5.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,750,420 1,764,311 1,722,301 1,750,420 1,680,122 1,658,964 1,609,954 5.70%
NOSH 702,980 702,912 702,980 702,980 702,980 702,951 703,037 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.78% 9.60% 11.06% 12.48% 11.47% 11.09% 13.02% -
ROE 11.54% 9.19% 6.92% 3.79% 15.70% 11.27% 8.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 327.37 240.26 153.33 75.64 327.12 240.42 151.63 66.65%
EPS 28.74 23.07 16.96 9.44 37.47 26.60 19.69 28.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.51 2.45 2.49 2.39 2.36 2.29 5.71%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 327.37 240.24 153.33 75.64 327.12 240.41 151.65 66.64%
EPS 28.74 23.07 16.96 9.44 37.47 26.60 19.69 28.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.5098 2.45 2.49 2.39 2.3599 2.2902 5.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.75 4.90 5.30 5.06 4.88 4.66 4.73 -
P/RPS 1.45 2.04 3.46 6.69 1.49 1.94 3.12 -39.86%
P/EPS 16.53 21.24 31.26 53.58 13.00 17.52 24.02 -21.96%
EY 6.05 4.71 3.20 1.87 7.69 5.71 4.16 28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.95 2.16 2.03 2.04 1.97 2.07 -5.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 26/11/12 13/08/12 07/05/12 20/02/12 24/11/11 17/08/11 -
Price 5.05 5.06 5.25 5.18 5.00 4.67 5.46 -
P/RPS 1.54 2.11 3.42 6.85 1.53 1.94 3.60 -43.08%
P/EPS 17.57 21.93 30.96 54.85 13.32 17.56 27.73 -26.12%
EY 5.69 4.56 3.23 1.82 7.51 5.70 3.61 35.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.02 2.14 2.08 2.09 1.98 2.38 -10.01%

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