[MSM] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.84%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 508,486 498,261 514,955 531,759 503,172 497,753 0.42%
PBT 90,325 72,063 82,835 88,000 90,017 18,318 37.56%
Tax -19,299 -15,731 -20,877 -21,614 -27,814 -6,279 25.16%
NP 71,026 56,332 61,958 66,386 62,203 12,039 42.58%
-
NP to SH 71,026 56,332 61,958 66,386 62,016 12,039 42.58%
-
Tax Rate 21.37% 21.83% 25.20% 24.56% 30.90% 34.28% -
Total Cost 437,460 441,929 452,997 465,373 440,969 485,714 -2.06%
-
Net Worth 2,017,552 1,912,105 1,813,688 1,750,420 705,226 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,017,552 1,912,105 1,813,688 1,750,420 705,226 0 -
NOSH 702,980 702,980 702,980 702,980 705,226 704,035 -0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.97% 11.31% 12.03% 12.48% 12.36% 2.42% -
ROE 3.52% 2.95% 3.42% 3.79% 8.79% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.33 70.88 73.25 75.64 71.35 70.70 0.45%
EPS 10.10 8.01 8.81 9.44 10.76 1.71 42.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.72 2.58 2.49 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.33 70.88 73.25 75.64 71.58 70.81 0.42%
EPS 10.10 8.01 8.81 9.44 8.82 1.71 42.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.72 2.58 2.49 1.0032 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 - - -
Price 5.10 4.71 4.91 5.06 0.00 0.00 -
P/RPS 7.05 6.65 6.70 6.69 0.00 0.00 -
P/EPS 50.48 58.78 55.71 53.58 0.00 0.00 -
EY 1.98 1.70 1.80 1.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.73 1.90 2.03 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/15 21/05/14 13/05/13 07/05/12 23/06/11 - -
Price 5.40 5.10 5.00 5.18 0.00 0.00 -
P/RPS 7.47 7.20 6.83 6.85 0.00 0.00 -
P/EPS 53.45 63.64 56.73 54.85 0.00 0.00 -
EY 1.87 1.57 1.76 1.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.88 1.94 2.08 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