[MSM] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -19.29%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 633,856 553,160 663,966 546,491 588,320 508,486 628,071 0.61%
PBT 31,077 60,555 91,764 84,522 105,515 90,325 104,799 -55.56%
Tax -7,398 -1,211 -30,503 -20,649 -26,381 -19,299 -29,835 -60.56%
NP 23,679 59,344 61,261 63,873 79,134 71,026 74,964 -53.65%
-
NP to SH 23,679 59,344 61,261 63,873 79,134 71,026 74,964 -53.65%
-
Tax Rate 23.81% 2.00% 33.24% 24.43% 25.00% 21.37% 28.47% -
Total Cost 610,177 493,816 602,705 482,618 509,186 437,460 553,107 6.77%
-
Net Worth 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 2,017,552 1,947,254 2.39%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 2,017,552 1,947,254 2.39%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.74% 10.73% 9.23% 11.69% 13.45% 13.97% 11.94% -
ROE 1.17% 2.83% 3.00% 3.10% 3.96% 3.52% 3.85% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 90.17 78.69 94.45 77.74 83.69 72.33 89.34 0.61%
EPS 3.37 8.44 8.71 9.09 11.26 10.10 10.66 -53.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.98 2.90 2.93 2.84 2.87 2.77 2.39%
Adjusted Per Share Value based on latest NOSH - 702,980
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 90.17 78.69 94.45 77.74 83.69 72.33 89.34 0.61%
EPS 3.37 8.44 8.71 9.09 11.26 10.10 10.66 -53.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.98 2.90 2.93 2.84 2.87 2.77 2.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 5.00 4.75 4.96 4.75 5.05 5.10 4.95 -
P/RPS 5.55 6.04 5.25 6.11 6.03 7.05 5.54 0.12%
P/EPS 148.44 56.27 56.92 52.28 44.86 50.48 46.42 117.20%
EY 0.67 1.78 1.76 1.91 2.23 1.98 2.15 -54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.59 1.71 1.62 1.78 1.78 1.79 -1.87%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 19/05/16 23/02/16 25/11/15 19/08/15 26/05/15 11/02/15 -
Price 5.00 5.02 4.70 4.78 5.05 5.40 5.00 -
P/RPS 5.55 6.38 4.98 6.15 6.03 7.47 5.60 -0.59%
P/EPS 148.44 59.47 53.93 52.61 44.86 53.45 46.89 115.75%
EY 0.67 1.68 1.85 1.90 2.23 1.87 2.13 -53.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.68 1.62 1.63 1.78 1.88 1.81 -2.59%

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