MSM Malaysia Holdings Berhad (KLSE: MSM)
Malaysia
· Delayed Price · Currency is MYR 1.160
-0.040 (-3.33%)
At close: Dec 20, 2024
KLSE: MSM Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 3,551 | 3,091 | 2,566 | 2,260 | 2,184 | 2,007 | Upgrade
|
| Revenue Growth (YoY) | 25.96% | 20.47% | 13.55% | 3.44% | 8.85% | -9.37% | Upgrade
|
| Cost of Revenue | 3,351 | 3,012 | 2,612 | 2,099 | 2,017 | 1,992 | Upgrade
|
| Gross Profit | 200.36 | 79.26 | -45.72 | 160.95 | 167.54 | 14.65 | Upgrade
|
| Selling, General & Admin | 104.07 | 100.71 | 110.45 | 94.4 | 88.48 | 98.83 | Upgrade
|
| Other Operating Expenses | 59.74 | 2.55 | -6.85 | -33.54 | 15.48 | -6.1 | Upgrade
|
| Operating Expenses | 162.15 | 101.6 | 100.37 | 65.69 | 110.52 | 97.32 | Upgrade
|
| Operating Income | 38.2 | -22.34 | -146.09 | 95.26 | 57.02 | -82.67 | Upgrade
|
| Interest Expense | -48.76 | -47.76 | -31.98 | -37.3 | -36.78 | -82.13 | Upgrade
|
| Interest & Investment Income | 8.12 | 7.93 | 4.02 | 2.59 | 3.84 | 4.03 | Upgrade
|
| Currency Exchange Gain (Loss) | 20.32 | 20.32 | -6.44 | 3.48 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -0.97 | -0.97 | -0.41 | 3.2 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 16.92 | -42.81 | -180.9 | 67.24 | 24.07 | -160.77 | Upgrade
|
| Gain (Loss) on Sale of Assets | 8.38 | 8.38 | 1.93 | 7.19 | - | - | Upgrade
|
| Asset Writedown | - | - | - | 16.43 | 11.78 | -138.78 | Upgrade
|
| Other Unusual Items | - | - | - | -9.75 | - | - | Upgrade
|
| Pretax Income | 31.72 | -28.01 | -178.54 | 81.1 | 35.85 | -299.55 | Upgrade
|
| Income Tax Expense | 29.29 | 21.87 | 0.17 | 44.49 | 31.98 | -11.06 | Upgrade
|
| Earnings From Continuing Operations | 2.43 | -49.88 | -178.71 | 36.62 | 3.86 | -288.49 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 88.74 | -75.09 | -11.28 | Upgrade
|
| Net Income | 2.43 | -49.88 | -178.71 | 125.35 | -71.23 | -299.77 | Upgrade
|
| Net Income to Common | 2.43 | -49.88 | -178.71 | 125.35 | -71.23 | -299.77 | Upgrade
|
| Shares Outstanding (Basic) | 703 | 703 | 703 | 703 | 703 | 703 | Upgrade
|
| Shares Outstanding (Diluted) | 703 | 703 | 703 | 703 | 703 | 703 | Upgrade
|
| Shares Change (YoY) | - | - | - | -0.02% | 0.02% | 0.15% | Upgrade
|
| EPS (Basic) | 0.00 | -0.07 | -0.25 | 0.18 | -0.10 | -0.43 | Upgrade
|
| EPS (Diluted) | 0.00 | -0.07 | -0.25 | 0.18 | -0.10 | -0.43 | Upgrade
|
| Free Cash Flow | 66.61 | -167.37 | -22 | 21.85 | 220.22 | 280.16 | Upgrade
|
| Free Cash Flow Per Share | 0.09 | -0.24 | -0.03 | 0.03 | 0.31 | 0.40 | Upgrade
|
| Dividend Per Share | - | - | - | 0.030 | - | - | Upgrade
|
| Gross Margin | 5.64% | 2.56% | -1.78% | 7.12% | 7.67% | 0.73% | Upgrade
|
| Operating Margin | 1.08% | -0.72% | -5.69% | 4.22% | 2.61% | -4.12% | Upgrade
|
| Profit Margin | 0.07% | -1.61% | -6.96% | 5.55% | -3.26% | -14.94% | Upgrade
|
| Free Cash Flow Margin | 1.88% | -5.41% | -0.86% | 0.97% | 10.08% | 13.96% | Upgrade
|
| EBITDA | 113.96 | 56.35 | -67.52 | 173.89 | 133.08 | 0.84 | Upgrade
|
| EBITDA Margin | 3.21% | 1.82% | -2.63% | 7.70% | 6.09% | 0.04% | Upgrade
|
| D&A For EBITDA | 75.75 | 78.69 | 78.57 | 78.63 | 76.06 | 83.51 | Upgrade
|
| EBIT | 38.2 | -22.34 | -146.09 | 95.26 | 57.02 | -82.67 | Upgrade
|
| EBIT Margin | 1.08% | -0.72% | -5.69% | 4.22% | 2.61% | -4.12% | Upgrade
|
| Effective Tax Rate | 92.34% | - | - | 54.85% | 89.22% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.