[MSM] YoY Cumulative 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- 48.02%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,820,138 1,643,297 1,653,422 1,665,151 1,688,840 1,690,016 1,626,092 1.89%
PBT 124,382 280,364 239,500 303,394 216,121 250,725 194,776 -7.19%
Tax -18,054 -66,329 -57,451 -74,653 -53,961 -63,321 -51,037 -15.88%
NP 106,328 214,035 182,049 228,741 162,160 187,404 143,739 -4.89%
-
NP to SH 106,328 214,035 182,049 228,741 162,160 186,985 137,542 -4.19%
-
Tax Rate 14.51% 23.66% 23.99% 24.61% 24.97% 25.26% 26.20% -
Total Cost 1,713,810 1,429,262 1,471,373 1,436,410 1,526,680 1,502,612 1,482,353 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 5.20% 10.39% 9.74% 12.05% 9.19% 11.27% 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 258.92 233.76 235.20 236.87 240.26 240.42 231.37 1.89%
EPS 15.13 30.45 25.90 32.54 23.07 26.60 19.57 -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 258.92 233.76 235.20 236.87 240.24 240.41 231.31 1.89%
EPS 15.13 30.45 25.90 32.54 23.07 26.60 19.57 -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 1.89 2.03 2.08 2.13 2.04 1.94 0.00 -
P/EPS 32.33 15.60 18.88 15.52 21.24 17.52 0.00 -
EY 3.09 6.41 5.30 6.44 4.71 5.71 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 1.87 2.04 2.08 2.07 2.11 1.94 0.00 -
P/EPS 32.07 15.70 18.92 15.09 21.93 17.56 0.00 -
EY 3.12 6.37 5.29 6.63 4.56 5.70 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