[MSM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.88%
YoY- -9.08%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,281,493 1,653,422 1,093,687 498,261 2,202,480 1,665,151 1,119,563 60.52%
PBT 344,299 239,500 175,002 72,063 358,905 303,394 206,054 40.67%
Tax -87,286 -57,451 -39,962 -15,731 -104,228 -74,653 -51,517 41.98%
NP 257,013 182,049 135,040 56,332 254,677 228,741 154,537 40.24%
-
NP to SH 257,013 182,049 135,040 56,332 254,677 228,741 154,537 40.24%
-
Tax Rate 25.35% 23.99% 22.84% 21.83% 29.04% 24.61% 25.00% -
Total Cost 2,024,480 1,471,373 958,647 441,929 1,947,803 1,436,410 965,026 63.65%
-
Net Worth 1,947,254 1,869,926 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 4.30%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,947,254 1,869,926 1,891,016 1,912,105 1,855,867 1,898,046 1,827,747 4.30%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.27% 11.01% 12.35% 11.31% 11.56% 13.74% 13.80% -
ROE 13.20% 9.74% 7.14% 2.95% 13.72% 12.05% 8.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 324.55 235.20 155.58 70.88 313.31 236.87 159.26 60.52%
EPS 36.56 25.90 19.21 8.01 36.23 32.54 21.98 40.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.66 2.69 2.72 2.64 2.70 2.60 4.30%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 324.55 235.20 155.58 70.88 313.31 236.87 159.26 60.52%
EPS 36.56 25.90 19.21 8.01 36.23 32.54 21.98 40.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.66 2.69 2.72 2.64 2.70 2.60 4.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.95 4.89 4.90 4.71 5.00 5.05 5.00 -
P/RPS 1.53 2.08 3.15 6.65 1.60 2.13 3.14 -37.99%
P/EPS 13.54 18.88 25.51 58.78 13.80 15.52 22.74 -29.15%
EY 7.39 5.30 3.92 1.70 7.25 6.44 4.40 41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.84 1.82 1.73 1.89 1.87 1.92 -4.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 19/11/14 20/08/14 21/05/14 21/02/14 14/11/13 22/08/13 -
Price 5.00 4.90 4.75 5.10 5.03 4.91 5.00 -
P/RPS 1.54 2.08 3.05 7.20 1.61 2.07 3.14 -37.72%
P/EPS 13.68 18.92 24.73 63.64 13.88 15.09 22.74 -28.67%
EY 7.31 5.29 4.04 1.57 7.20 6.63 4.40 40.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.84 1.77 1.88 1.91 1.82 1.92 -3.84%

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