[MSM] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 55.42%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 553,160 508,486 498,261 514,955 531,759 503,172 497,753 1.77%
PBT 60,555 90,325 72,063 82,835 88,000 90,017 18,318 22.02%
Tax -1,211 -19,299 -15,731 -20,877 -21,614 -27,814 -6,279 -23.97%
NP 59,344 71,026 56,332 61,958 66,386 62,203 12,039 30.42%
-
NP to SH 59,344 71,026 56,332 61,958 66,386 62,016 12,039 30.42%
-
Tax Rate 2.00% 21.37% 21.83% 25.20% 24.56% 30.90% 34.28% -
Total Cost 493,816 437,460 441,929 452,997 465,373 440,969 485,714 0.27%
-
Net Worth 2,094,880 2,017,552 1,912,105 1,813,688 1,750,420 705,226 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,094,880 2,017,552 1,912,105 1,813,688 1,750,420 705,226 0 -
NOSH 702,980 702,980 702,980 702,980 702,980 705,226 704,035 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.73% 13.97% 11.31% 12.03% 12.48% 12.36% 2.42% -
ROE 2.83% 3.52% 2.95% 3.42% 3.79% 8.79% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.69 72.33 70.88 73.25 75.64 71.35 70.70 1.79%
EPS 8.44 10.10 8.01 8.81 9.44 10.76 1.71 30.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.87 2.72 2.58 2.49 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.69 72.33 70.88 73.25 75.64 71.58 70.81 1.77%
EPS 8.44 10.10 8.01 8.81 9.44 8.82 1.71 30.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.87 2.72 2.58 2.49 1.0032 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - - -
Price 4.75 5.10 4.71 4.91 5.06 0.00 0.00 -
P/RPS 6.04 7.05 6.65 6.70 6.69 0.00 0.00 -
P/EPS 56.27 50.48 58.78 55.71 53.58 0.00 0.00 -
EY 1.78 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 0.00 -
P/NAPS 1.59 1.78 1.73 1.90 2.03 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 26/05/15 21/05/14 13/05/13 07/05/12 23/06/11 - -
Price 5.02 5.40 5.10 5.00 5.18 0.00 0.00 -
P/RPS 6.38 7.47 7.20 6.83 6.85 0.00 0.00 -
P/EPS 59.47 53.45 63.64 56.73 54.85 0.00 0.00 -
EY 1.68 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 0.00 -
P/NAPS 1.68 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