[MSM] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -116.68%
YoY- -128.73%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 668,130 624,203 595,917 642,017 548,646 554,100 514,935 18.94%
PBT -71,834 -34,674 -25,020 -5,829 22,376 21,481 43,074 -
Tax -968 607 -2,663 -10,332 74,485 -8,015 -11,888 -81.18%
NP -72,802 -34,067 -27,683 -16,161 96,861 13,466 31,186 -
-
NP to SH -72,802 -34,067 -27,683 -16,161 96,861 13,466 31,186 -
-
Tax Rate - - - - -332.88% 37.31% 27.60% -
Total Cost 740,932 658,270 623,600 658,178 451,785 540,634 483,749 32.83%
-
Net Worth 1,560,615 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 1,616,853 -2.33%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 210 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,560,615 1,630,913 1,687,152 1,715,271 1,729,330 1,630,913 1,616,853 -2.33%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -10.90% -5.46% -4.65% -2.52% 17.65% 2.43% 6.06% -
ROE -4.66% -2.09% -1.64% -0.94% 5.60% 0.83% 1.93% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 95.04 88.79 84.77 91.33 78.05 78.82 73.25 18.94%
EPS -10.36 -4.85 -3.94 -2.30 13.78 1.92 4.43 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.32 2.40 2.44 2.46 2.32 2.30 -2.33%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 95.04 88.79 84.77 91.33 78.05 78.82 73.25 18.94%
EPS -10.36 -4.85 -3.94 -2.30 13.78 1.92 4.43 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.32 2.40 2.44 2.46 2.32 2.30 -2.33%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.80 0.905 0.94 1.28 1.68 1.19 1.83 -
P/RPS 0.84 1.02 1.11 1.40 2.15 1.51 2.50 -51.63%
P/EPS -7.72 -18.67 -23.87 -55.68 12.19 62.12 41.25 -
EY -12.95 -5.35 -4.19 -1.80 8.20 1.61 2.42 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.39 0.52 0.68 0.51 0.80 -41.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 22/08/22 27/05/22 22/02/22 25/11/21 25/08/21 25/05/21 -
Price 0.845 0.89 0.86 1.12 1.24 1.41 1.46 -
P/RPS 0.89 1.00 1.01 1.23 1.59 1.79 1.99 -41.48%
P/EPS -8.16 -18.37 -21.84 -48.72 9.00 73.61 32.91 -
EY -12.26 -5.45 -4.58 -2.05 11.11 1.36 3.04 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.36 0.46 0.50 0.61 0.63 -28.58%

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