MSM Malaysia Holdings Berhad (KLSE:MSM)
Malaysia
· Delayed Price · Currency is MYR 0.9500
-0.0100 (-1.04%)
At close: Dec 5, 2025
KLSE:MSM Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 3,255 | 3,545 | 3,091 | 2,566 | 2,260 | 2,184 | Upgrade
|
| Revenue Growth (YoY) | -8.34% | 14.67% | 20.47% | 13.55% | 3.44% | 8.85% | Upgrade
|
| Cost of Revenue | 3,040 | 3,329 | 3,012 | 2,612 | 2,099 | 2,017 | Upgrade
|
| Gross Profit | 215.34 | 216.14 | 79.26 | -45.72 | 160.95 | 167.54 | Upgrade
|
| Selling, General & Admin | 105.35 | 104.89 | 100.71 | 110.45 | 94.4 | 88.48 | Upgrade
|
| Other Operating Expenses | -10.83 | 1.12 | 2.55 | -6.85 | -33.54 | 15.48 | Upgrade
|
| Operating Expenses | 94.12 | 105.61 | 101.6 | 100.37 | 65.69 | 110.52 | Upgrade
|
| Operating Income | 121.22 | 110.53 | -22.34 | -146.09 | 95.26 | 57.02 | Upgrade
|
| Interest Expense | -42.24 | -44.31 | -47.76 | -31.98 | -37.3 | -36.78 | Upgrade
|
| Interest & Investment Income | 4 | 7.07 | 7.93 | 4.02 | 2.59 | 3.84 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.33 | 0.33 | 20.32 | -6.44 | 3.48 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 0.35 | 0.35 | -0.97 | -0.41 | 3.2 | - | Upgrade
|
| EBT Excluding Unusual Items | 83.65 | 73.96 | -42.81 | -180.9 | 67.24 | 24.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 8.38 | 1.93 | 7.19 | - | Upgrade
|
| Asset Writedown | - | - | - | - | 16.43 | 11.78 | Upgrade
|
| Other Unusual Items | - | - | - | - | -9.75 | - | Upgrade
|
| Pretax Income | 84.65 | 74.96 | -28.01 | -178.54 | 81.1 | 35.85 | Upgrade
|
| Income Tax Expense | 43.57 | 43.71 | 21.87 | 0.17 | 44.49 | 31.98 | Upgrade
|
| Earnings From Continuing Operations | 41.08 | 31.25 | -49.88 | -178.71 | 36.62 | 3.86 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | 88.74 | -75.09 | Upgrade
|
| Net Income | 41.08 | 31.25 | -49.88 | -178.71 | 125.35 | -71.23 | Upgrade
|
| Net Income to Common | 41.08 | 31.25 | -49.88 | -178.71 | 125.35 | -71.23 | Upgrade
|
| Net Income Growth | 1591.19% | - | - | - | - | - | 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% | Upgrade
|
| EPS (Basic) | 0.06 | 0.04 | -0.07 | -0.25 | 0.18 | -0.10 | Upgrade
|
| EPS (Diluted) | 0.06 | 0.04 | -0.07 | -0.25 | 0.18 | -0.10 | Upgrade
|
| EPS Growth | 1591.32% | - | - | - | - | - | Upgrade
|
| Free Cash Flow | 195.43 | 180.73 | -167.37 | -22 | 21.85 | 220.22 | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 0.26 | -0.24 | -0.03 | 0.03 | 0.31 | Upgrade
|
| Dividend Per Share | - | - | - | - | 0.030 | - | Upgrade
|
| Gross Margin | 6.62% | 6.10% | 2.56% | -1.78% | 7.12% | 7.67% | Upgrade
|
| Operating Margin | 3.72% | 3.12% | -0.72% | -5.69% | 4.22% | 2.61% | Upgrade
|
| Profit Margin | 1.26% | 0.88% | -1.61% | -6.97% | 5.55% | -3.26% | Upgrade
|
| Free Cash Flow Margin | 6.00% | 5.10% | -5.41% | -0.86% | 0.97% | 10.08% | Upgrade
|
| EBITDA | 198.66 | 185.41 | 56.35 | -67.52 | 173.89 | 133.08 | Upgrade
|
| EBITDA Margin | 6.10% | 5.23% | 1.82% | -2.63% | 7.70% | 6.09% | Upgrade
|
| D&A For EBITDA | 77.45 | 74.88 | 78.69 | 78.57 | 78.63 | 76.06 | Upgrade
|
| EBIT | 121.22 | 110.53 | -22.34 | -146.09 | 95.26 | 57.02 | Upgrade
|
| EBIT Margin | 3.72% | 3.12% | -0.72% | -5.69% | 4.22% | 2.61% | Upgrade
|
| Effective Tax Rate | 51.47% | 58.31% | - | - | 54.85% | 89.22% | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.