[MSM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.32%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,426,850 2,191,062 2,204,562 2,220,201 2,251,786 2,253,354 2,168,122 1.89%
PBT 165,842 373,818 319,333 404,525 288,161 334,300 259,701 -7.19%
Tax -24,072 -88,438 -76,601 -99,537 -71,948 -84,428 -68,049 -15.88%
NP 141,770 285,380 242,732 304,988 216,213 249,872 191,652 -4.89%
-
NP to SH 141,770 285,380 242,732 304,988 216,213 249,313 183,389 -4.19%
-
Tax Rate 14.52% 23.66% 23.99% 24.61% 24.97% 25.26% 26.20% -
Total Cost 2,285,080 1,905,682 1,961,830 1,915,213 2,035,573 2,003,482 1,976,470 2.44%
-
Net Worth 2,045,671 2,059,731 1,869,926 1,898,046 1,764,311 1,658,964 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,045,671 2,059,731 1,869,926 1,898,046 1,764,311 1,658,964 0 -
NOSH 702,980 702,980 702,980 702,980 702,912 702,951 702,820 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.84% 13.02% 11.01% 13.74% 9.60% 11.09% 8.84% -
ROE 6.93% 13.86% 12.98% 16.07% 12.25% 15.03% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 345.22 311.68 313.60 315.83 320.35 320.56 308.49 1.89%
EPS 20.17 40.60 34.53 43.39 30.76 35.47 26.09 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.93 2.66 2.70 2.51 2.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 345.22 311.68 313.60 315.83 320.32 320.54 308.42 1.89%
EPS 20.17 40.60 34.53 43.39 30.76 35.47 26.09 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.93 2.66 2.70 2.5098 2.3599 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 4.89 4.75 4.89 5.05 4.90 4.66 0.00 -
P/RPS 1.42 1.52 1.56 1.60 1.53 1.45 0.00 -
P/EPS 24.25 11.70 14.16 11.64 15.93 13.14 0.00 -
EY 4.12 8.55 7.06 8.59 6.28 7.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.62 1.84 1.87 1.95 1.97 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 25/11/15 19/11/14 14/11/13 26/11/12 24/11/11 - -
Price 4.85 4.78 4.90 4.91 5.06 4.67 0.00 -
P/RPS 1.40 1.53 1.56 1.55 1.58 1.46 0.00 -
P/EPS 24.05 11.77 14.19 11.32 16.45 13.17 0.00 -
EY 4.16 8.49 7.05 8.84 6.08 7.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.63 1.84 1.82 2.02 1.98 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