[MSM] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -44.55%
YoY- 189.86%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 906,614 588,393 595,917 514,935 510,844 485,617 549,061 8.70%
PBT 65,731 -33,183 -25,020 43,074 -27,253 -3,376 20,944 20.97%
Tax -24,018 -2,692 -2,663 -11,888 -7,452 -3,682 -5,138 29.27%
NP 41,713 -35,875 -27,683 31,186 -34,705 -7,058 15,806 17.53%
-
NP to SH 41,713 -35,875 -27,683 31,186 -34,705 -7,058 15,806 17.53%
-
Tax Rate 36.54% - - 27.60% - - 24.53% -
Total Cost 864,901 624,268 623,600 483,749 545,549 492,675 533,255 8.38%
-
Net Worth 1,504,377 1,476,257 1,687,152 1,616,853 1,616,853 1,954,284 1,947,254 -4.20%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 210 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,504,377 1,476,257 1,687,152 1,616,853 1,616,853 1,954,284 1,947,254 -4.20%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.60% -6.10% -4.65% 6.06% -6.79% -1.45% 2.88% -
ROE 2.77% -2.43% -1.64% 1.93% -2.15% -0.36% 0.81% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 128.97 83.70 84.77 73.25 72.67 69.08 78.10 8.71%
EPS 5.93 -5.10 -3.94 4.43 -4.94 -1.00 2.25 17.51%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.10 2.40 2.30 2.30 2.78 2.77 -4.20%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 128.97 83.70 84.77 73.25 72.67 69.08 78.10 8.71%
EPS 5.93 -5.10 -3.94 4.43 -4.94 -1.00 2.25 17.51%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.10 2.40 2.30 2.30 2.78 2.77 -4.20%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.25 0.815 0.94 1.83 0.34 1.80 3.55 -
P/RPS 2.52 0.97 1.11 2.50 0.47 2.61 4.55 -9.37%
P/EPS 54.77 -15.97 -23.87 41.25 -6.89 -179.28 157.89 -16.16%
EY 1.83 -6.26 -4.19 2.42 -14.52 -0.56 0.63 19.43%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.39 0.39 0.80 0.15 0.65 1.28 2.90%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 26/05/23 27/05/22 25/05/21 27/05/20 23/05/19 23/05/18 -
Price 2.83 0.97 0.86 1.46 0.675 1.42 3.95 -
P/RPS 2.19 1.16 1.01 1.99 0.93 2.06 5.06 -13.01%
P/EPS 47.69 -19.01 -21.84 32.91 -13.67 -141.43 175.68 -19.51%
EY 2.10 -5.26 -4.58 3.04 -7.31 -0.71 0.57 24.25%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.46 0.36 0.63 0.29 0.51 1.43 -1.32%

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