[MSM] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 178.98%
YoY- 239.64%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 548,646 554,100 514,935 630,331 594,553 448,735 510,844 4.86%
PBT 22,376 21,481 43,074 73,604 -57,363 -27,408 -27,253 -
Tax 74,485 -8,015 -11,888 -17,361 -13,848 5,854 -7,452 -
NP 96,861 13,466 31,186 56,243 -71,211 -21,554 -34,705 -
-
NP to SH 96,861 13,466 31,186 56,243 -71,211 -21,554 -34,705 -
-
Tax Rate -332.88% 37.31% 27.60% 23.59% - - - -
Total Cost 451,785 540,634 483,749 574,088 665,764 470,289 545,549 -11.80%
-
Net Worth 1,729,330 1,630,913 1,616,853 1,581,705 1,525,466 1,595,764 1,616,853 4.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,729,330 1,630,913 1,616,853 1,581,705 1,525,466 1,595,764 1,616,853 4.58%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.65% 2.43% 6.06% 8.92% -11.98% -4.80% -6.79% -
ROE 5.60% 0.83% 1.93% 3.56% -4.67% -1.35% -2.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 78.05 78.82 73.25 89.67 84.58 63.83 72.67 4.87%
EPS 13.78 1.92 4.43 8.00 -10.13 -3.07 -4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.32 2.30 2.25 2.17 2.27 2.30 4.58%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 78.05 78.82 73.25 89.67 84.58 63.83 72.67 4.87%
EPS 13.78 1.92 4.43 8.00 -10.13 -3.07 -4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.32 2.30 2.25 2.17 2.27 2.30 4.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.68 1.19 1.83 0.57 0.48 0.575 0.34 -
P/RPS 2.15 1.51 2.50 0.64 0.57 0.90 0.47 175.31%
P/EPS 12.19 62.12 41.25 7.12 -4.74 -18.75 -6.89 -
EY 8.20 1.61 2.42 14.04 -21.10 -5.33 -14.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.80 0.25 0.22 0.25 0.15 173.66%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 25/05/21 25/02/21 16/11/20 19/08/20 27/05/20 -
Price 1.24 1.41 1.46 0.855 0.54 0.58 0.675 -
P/RPS 1.59 1.79 1.99 0.95 0.64 0.91 0.93 42.93%
P/EPS 9.00 73.61 32.91 10.69 -5.33 -18.92 -13.67 -
EY 11.11 1.36 3.04 9.36 -18.76 -5.29 -7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.63 0.38 0.25 0.26 0.29 43.73%

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