[MSM] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -4.24%
YoY- -3.32%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,152,021 2,566,155 2,745,332 2,351,937 2,291,718 2,185,786 2,284,514 -0.99%
PBT 36,392 44,699 48,398 342,356 362,560 348,132 279,992 -28.81%
Tax -23,632 -26,845 -21,642 -78,744 -89,900 -99,082 -82,393 -18.78%
NP 12,760 17,854 26,756 263,612 272,660 249,050 197,599 -36.64%
-
NP to SH 12,760 17,854 26,756 263,612 272,660 249,050 197,599 -36.64%
-
Tax Rate 64.94% 60.06% 44.72% 23.00% 24.80% 28.46% 29.43% -
Total Cost 2,139,261 2,548,301 2,718,576 2,088,325 2,019,058 1,936,736 2,086,915 0.41%
-
Net Worth 1,954,284 1,947,254 1,954,284 2,094,880 2,017,552 1,912,105 1,813,688 1.25%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,954,284 1,947,254 1,954,284 2,094,880 2,017,552 1,912,105 1,813,688 1.25%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.59% 0.70% 0.97% 11.21% 11.90% 11.39% 8.65% -
ROE 0.65% 0.92% 1.37% 12.58% 13.51% 13.02% 10.89% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 306.13 365.04 390.53 334.57 326.00 310.93 324.98 -0.99%
EPS 1.82 2.54 3.81 37.50 38.79 35.43 28.11 -36.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.77 2.78 2.98 2.87 2.72 2.58 1.25%
Adjusted Per Share Value based on latest NOSH - 702,980
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 306.13 365.04 390.53 334.57 326.00 310.93 324.98 -0.99%
EPS 1.82 2.54 3.81 37.50 38.79 35.43 28.11 -36.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.77 2.78 2.98 2.87 2.72 2.58 1.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.80 3.55 4.90 4.75 5.10 4.71 4.91 -
P/RPS 0.59 0.97 1.25 1.42 1.56 1.51 1.51 -14.49%
P/EPS 99.17 139.78 128.74 12.67 13.15 13.29 17.47 33.54%
EY 1.01 0.72 0.78 7.89 7.61 7.52 5.72 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.28 1.76 1.59 1.78 1.73 1.90 -16.36%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 23/05/18 31/05/17 19/05/16 26/05/15 21/05/14 13/05/13 -
Price 1.42 3.95 4.28 5.02 5.40 5.10 5.00 -
P/RPS 0.46 1.08 1.10 1.50 1.66 1.64 1.54 -18.23%
P/EPS 78.23 155.53 112.45 13.39 13.92 14.40 17.79 27.98%
EY 1.28 0.64 0.89 7.47 7.18 6.95 5.62 -21.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.43 1.54 1.68 1.88 1.88 1.94 -19.95%

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