[MSM] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,328,141 2,299,554 2,232,522 2,149,369 2,174,017 2,168,598 5.84%
PBT 357,356 359,373 361,681 406,848 377,433 305,734 13.30%
Tax -89,355 -95,555 -85,148 -97,709 -94,402 -72,867 17.73%
NP 268,001 263,818 276,533 309,139 283,031 232,867 11.90%
-
NP to SH 268,001 263,631 276,346 306,815 276,647 226,670 14.34%
-
Tax Rate 25.00% 26.59% 23.54% 24.02% 25.01% 23.83% -
Total Cost 2,060,140 2,035,736 1,955,989 1,840,230 1,890,986 1,935,731 5.11%
-
Net Worth 1,750,420 1,680,079 1,658,511 1,609,804 705,226 1,370,643 21.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 773 773 - - - - -
Div Payout % 0.29% 0.29% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,750,420 1,680,079 1,658,511 1,609,804 705,226 1,370,643 21.62%
NOSH 702,980 702,980 702,759 702,971 705,226 702,894 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.51% 11.47% 12.39% 14.38% 13.02% 10.74% -
ROE 15.31% 15.69% 16.66% 19.06% 39.23% 16.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 331.18 327.12 317.68 305.75 308.27 308.52 5.83%
EPS 38.12 37.50 39.32 43.65 39.23 32.25 14.32%
DPS 0.11 0.11 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.39 2.36 2.29 1.00 1.95 21.61%
Adjusted Per Share Value based on latest NOSH - 702,971
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 331.18 327.12 317.58 305.75 309.26 308.49 5.84%
EPS 38.12 37.50 39.31 43.64 39.35 32.24 14.35%
DPS 0.11 0.11 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.3899 2.3593 2.29 1.0032 1.9498 21.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 5.06 4.88 4.66 4.73 0.00 0.00 -
P/RPS 1.53 1.49 1.47 1.55 0.00 0.00 -
P/EPS 13.27 13.01 11.85 10.84 0.00 0.00 -
EY 7.53 7.69 8.44 9.23 0.00 0.00 -
DY 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.04 1.97 2.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 07/05/12 20/02/12 - - - - -
Price 5.18 5.00 0.00 0.00 0.00 0.00 -
P/RPS 1.56 1.53 0.00 0.00 0.00 0.00 -
P/EPS 13.59 13.33 0.00 0.00 0.00 0.00 -
EY 7.36 7.50 0.00 0.00 0.00 0.00 -
DY 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.09 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