[MSM] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -19.29%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 562,054 668,515 633,122 546,491 559,735 545,588 610,977 -1.38%
PBT 19,181 25,312 32,750 84,522 64,497 97,340 59,639 -17.21%
Tax -3,305 -14,896 -9,445 -20,649 -16,535 -23,136 -16,677 -23.63%
NP 15,876 10,416 23,305 63,873 47,962 74,204 42,962 -15.28%
-
NP to SH 15,876 10,416 23,305 63,873 47,962 74,204 42,962 -15.28%
-
Tax Rate 17.23% 58.85% 28.84% 24.43% 25.64% 23.77% 27.96% -
Total Cost 546,178 658,099 609,817 482,618 511,773 471,384 568,015 -0.65%
-
Net Worth 1,975,373 1,919,135 2,045,671 2,059,731 1,869,926 1,898,046 1,764,479 1.89%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,975,373 1,919,135 2,045,671 2,059,731 1,869,926 1,898,046 1,764,479 1.89%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.82% 1.56% 3.68% 11.69% 8.57% 13.60% 7.03% -
ROE 0.80% 0.54% 1.14% 3.10% 2.56% 3.91% 2.43% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 79.95 95.10 90.06 77.74 79.62 77.61 86.91 -1.38%
EPS 2.26 1.48 3.32 9.09 6.82 10.56 6.11 -15.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.73 2.91 2.93 2.66 2.70 2.51 1.89%
Adjusted Per Share Value based on latest NOSH - 702,980
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 79.95 95.10 90.06 77.74 79.62 77.61 86.91 -1.38%
EPS 2.26 1.48 3.32 9.09 6.82 10.56 6.11 -15.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.73 2.91 2.93 2.66 2.70 2.51 1.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.38 4.00 4.89 4.75 4.89 5.05 4.90 -
P/RPS 4.23 4.21 5.43 6.11 6.14 6.51 5.64 -4.67%
P/EPS 149.66 269.96 147.50 52.28 71.67 47.84 80.18 10.95%
EY 0.67 0.37 0.68 1.91 1.40 2.09 1.25 -9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.47 1.68 1.62 1.84 1.87 1.95 -7.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 22/11/17 21/11/16 25/11/15 19/11/14 14/11/13 26/11/12 -
Price 2.88 3.98 4.85 4.78 4.90 4.91 5.06 -
P/RPS 3.60 4.19 5.39 6.15 6.15 6.33 5.82 -7.69%
P/EPS 127.52 268.61 146.30 52.61 71.82 46.52 82.80 7.45%
EY 0.78 0.37 0.68 1.90 1.39 2.15 1.21 -7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.46 1.67 1.63 1.84 1.82 2.02 -10.75%

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