[MSM] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 25.6%
YoY- -9.11%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 562,054 573,223 549,061 656,121 668,515 692,458 640,046 -8.29%
PBT 19,181 20,095 20,944 27,036 25,312 -28,593 -39,562 -
Tax -3,305 -5,765 -5,138 -13,954 -14,896 7,143 4,940 -
NP 15,876 14,330 15,806 13,082 10,416 -21,450 -34,622 -
-
NP to SH 15,876 14,330 15,806 13,082 10,416 -21,450 -34,622 -
-
Tax Rate 17.23% 28.69% 24.53% 51.61% 58.85% - - -
Total Cost 546,178 558,893 533,255 643,039 658,099 713,908 674,668 -13.12%
-
Net Worth 1,975,373 1,961,314 1,947,254 1,933,195 1,919,135 1,905,075 1,954,284 0.71%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,975,373 1,961,314 1,947,254 1,933,195 1,919,135 1,905,075 1,954,284 0.71%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.82% 2.50% 2.88% 1.99% 1.56% -3.10% -5.41% -
ROE 0.80% 0.73% 0.81% 0.68% 0.54% -1.13% -1.77% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 79.95 81.54 78.10 93.33 95.10 98.50 91.05 -8.29%
EPS 2.26 2.04 2.25 1.86 1.48 -3.05 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.79 2.77 2.75 2.73 2.71 2.78 0.71%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 79.95 81.54 78.10 93.33 95.10 98.50 91.05 -8.29%
EPS 2.26 2.04 2.25 1.86 1.48 -3.05 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.79 2.77 2.75 2.73 2.71 2.78 0.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.38 3.63 3.55 4.10 4.00 4.50 4.90 -
P/RPS 4.23 4.45 4.55 4.39 4.21 4.57 5.38 -14.80%
P/EPS 149.66 178.08 157.89 220.32 269.96 -147.48 -99.49 -
EY 0.67 0.56 0.63 0.45 0.37 -0.68 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.30 1.28 1.49 1.47 1.66 1.76 -22.51%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 24/08/18 23/05/18 21/02/18 22/11/17 29/08/17 31/05/17 -
Price 2.88 3.65 3.95 3.90 3.98 3.90 4.28 -
P/RPS 3.60 4.48 5.06 4.18 4.19 3.96 4.70 -16.27%
P/EPS 127.52 179.06 175.68 209.57 268.61 -127.81 -86.90 -
EY 0.78 0.56 0.57 0.48 0.37 -0.78 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.31 1.43 1.42 1.46 1.44 1.54 -23.99%

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