[MSM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 623,976 562,868 503,172 542,506 540,823 587,516 497,753 16.24%
PBT 62,790 97,918 90,017 110,956 107,957 68,503 18,318 127.16%
Tax -14,232 -21,273 -27,814 -21,829 -26,793 -17,966 -6,279 72.46%
NP 48,558 76,645 62,203 89,127 81,164 50,537 12,039 153.16%
-
NP to SH 48,139 76,413 62,016 89,127 79,027 46,477 12,039 151.71%
-
Tax Rate 22.67% 21.73% 30.90% 19.67% 24.82% 26.23% 34.28% -
Total Cost 575,418 486,223 440,969 453,379 459,659 536,979 485,714 11.94%
-
Net Worth 1,658,511 1,609,804 705,226 1,370,643 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,658,511 1,609,804 705,226 1,370,643 0 0 0 -
NOSH 702,759 702,971 705,226 702,894 703,087 703,131 704,035 -0.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.78% 13.62% 12.36% 16.43% 15.01% 8.60% 2.42% -
ROE 2.90% 4.75% 8.79% 6.50% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.79 80.07 71.35 77.18 76.92 83.56 70.70 16.38%
EPS 6.85 10.87 10.76 12.68 11.24 6.61 1.71 152.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.29 1.00 1.95 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,894
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.76 80.07 71.58 77.17 76.93 83.58 70.81 16.23%
EPS 6.85 10.87 8.82 12.68 11.24 6.61 1.71 152.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3593 2.29 1.0032 1.9498 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 - - - - - -
Price 4.66 4.73 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.25 5.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 68.03 43.51 0.00 0.00 0.00 0.00 0.00 -
EY 1.47 2.30 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 17/08/11 23/06/11 - - - - -
Price 4.67 5.46 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.26 6.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS 68.18 50.23 0.00 0.00 0.00 0.00 0.00 -
EY 1.47 1.99 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.38 0.00 0.00 0.00 0.00 0.00 -

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