[MSM] YoY 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- -19.85%
YoY- 72.72%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
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 633,122 546,491 559,735 545,588 610,977 623,976 540,823 2.65%
PBT 32,750 84,522 64,497 97,340 59,639 62,790 107,957 -18.01%
Tax -9,445 -20,649 -16,535 -23,136 -16,677 -14,232 -26,793 -15.93%
NP 23,305 63,873 47,962 74,204 42,962 48,558 81,164 -18.76%
-
NP to SH 23,305 63,873 47,962 74,204 42,962 48,139 79,027 -18.39%
-
Tax Rate 28.84% 24.43% 25.64% 23.77% 27.96% 22.67% 24.82% -
Total Cost 609,817 482,618 511,773 471,384 568,015 575,418 459,659 4.81%
-
Net Worth 2,045,671 2,059,731 1,869,926 1,898,046 1,764,479 1,658,511 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 1,764,479 1,658,511 0 -
NOSH 702,980 702,980 702,980 702,980 702,980 702,759 703,087 -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 3.68% 11.69% 8.57% 13.60% 7.03% 7.78% 15.01% -
ROE 1.14% 3.10% 2.56% 3.91% 2.43% 2.90% 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 90.06 77.74 79.62 77.61 86.91 88.79 76.92 2.66%
EPS 3.32 9.09 6.82 10.56 6.11 6.85 11.24 -18.37%
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 90.06 77.74 79.62 77.61 86.91 88.76 76.93 2.65%
EPS 3.32 9.09 6.82 10.56 6.11 6.85 11.24 -18.37%
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 2.3593 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 5.43 6.11 6.14 6.51 5.64 5.25 0.00 -
P/EPS 147.50 52.28 71.67 47.84 80.18 68.03 0.00 -
EY 0.68 1.91 1.40 2.09 1.25 1.47 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 5.39 6.15 6.15 6.33 5.82 5.26 0.00 -
P/EPS 146.30 52.61 71.82 46.52 82.80 68.18 0.00 -
EY 0.68 1.90 1.39 2.15 1.21 1.47 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