Highlights

[MYSCM] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     25.17%    YoY -     -8.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 30,050 24,354 18,164 52,048 45,925 40,374 34,152 -8.17%
  QoQ % 23.39% 34.08% -65.10% 13.33% 13.75% 18.22% -
  Horiz. % 87.99% 71.31% 53.19% 152.40% 134.47% 118.22% 100.00%
PBT 3,232 -92 -5,436 11,720 10,046 8,138 4,648 -21.49%
  QoQ % 3,613.04% 98.31% -146.38% 16.66% 23.45% 75.09% -
  Horiz. % 69.54% -1.98% -116.95% 252.15% 216.15% 175.09% 100.00%
Tax 132 210 452 -35 -334 -718 -1,408 -
  QoQ % -37.14% -53.54% 1,391.43% 89.54% 53.39% 49.01% -
  Horiz. % -9.38% -14.91% -32.10% 2.49% 23.77% 50.99% 100.00%
NP 3,364 118 -4,984 11,685 9,712 7,420 3,240 2.53%
  QoQ % 2,750.85% 102.37% -142.65% 20.32% 30.89% 129.01% -
  Horiz. % 103.83% 3.64% -153.83% 360.65% 299.75% 229.01% 100.00%
NP to SH 3,828 640 -4,216 11,925 9,526 7,576 3,916 -1.50%
  QoQ % 498.12% 115.18% -135.35% 25.17% 25.75% 93.46% -
  Horiz. % 97.75% 16.34% -107.66% 304.52% 243.28% 193.46% 100.00%
Tax Rate -4.08 % - % - % 0.30 % 3.33 % 8.82 % 30.29 % -
  QoQ % 0.00% 0.00% 0.00% -90.99% -62.24% -70.88% -
  Horiz. % -13.47% 0.00% 0.00% 0.99% 10.99% 29.12% 100.00%
Total Cost 26,686 24,236 23,148 40,363 36,213 32,954 30,912 -9.33%
  QoQ % 10.11% 4.70% -42.65% 11.46% 9.89% 6.61% -
  Horiz. % 86.33% 78.40% 74.88% 130.57% 117.15% 106.61% 100.00%
Net Worth 75,544 76,824 73,732 74,343 69,819 66,337 69,150 6.07%
  QoQ % -1.67% 4.19% -0.82% 6.48% 5.25% -4.07% -
  Horiz. % 109.25% 111.10% 106.63% 107.51% 100.97% 95.93% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,657 9,846 - 5,995 7,992 11,987 - -
  QoQ % -32.39% 0.00% 0.00% -24.98% -33.33% 0.00% -
  Horiz. % 55.54% 82.14% 0.00% 50.02% 66.67% 100.00% -
Div Payout % 173.91 % 1,538.46 % - % 50.28 % 83.89 % 158.23 % - % -
  QoQ % -88.70% 0.00% 0.00% -40.06% -46.98% 0.00% -
  Horiz. % 109.91% 972.29% 0.00% 31.78% 53.02% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 75,544 76,824 73,732 74,343 69,819 66,337 69,150 6.07%
  QoQ % -1.67% 4.19% -0.82% 6.48% 5.25% -4.07% -
  Horiz. % 109.25% 111.10% 106.63% 107.51% 100.97% 95.93% 100.00%
NOSH 249,652 246,153 239,545 239,818 239,765 239,746 238,780 3.01%
  QoQ % 1.42% 2.76% -0.11% 0.02% 0.01% 0.40% -
  Horiz. % 104.55% 103.09% 100.32% 100.43% 100.41% 100.40% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.19 % 0.48 % -27.44 % 22.45 % 21.15 % 18.38 % 9.49 % 11.60%
  QoQ % 2,231.25% 101.75% -222.23% 6.15% 15.07% 93.68% -
  Horiz. % 117.91% 5.06% -289.15% 236.56% 222.87% 193.68% 100.00%
ROE 5.07 % 0.83 % -5.72 % 16.04 % 13.64 % 11.42 % 5.66 % -7.07%
  QoQ % 510.84% 114.51% -135.66% 17.60% 19.44% 101.77% -
  Horiz. % 89.58% 14.66% -101.06% 283.39% 240.99% 201.77% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.04 9.89 7.58 21.70 19.15 16.84 14.30 -10.83%
  QoQ % 21.74% 30.47% -65.07% 13.32% 13.72% 17.76% -
  Horiz. % 84.20% 69.16% 53.01% 151.75% 133.92% 117.76% 100.00%
EPS 1.53 0.26 -1.76 4.97 3.97 3.16 1.64 -4.52%
  QoQ % 488.46% 114.77% -135.41% 25.19% 25.63% 92.68% -
  Horiz. % 93.29% 15.85% -107.32% 303.05% 242.07% 192.68% 100.00%
DPS 2.67 4.00 0.00 2.50 3.33 5.00 0.00 -
  QoQ % -33.25% 0.00% 0.00% -24.92% -33.40% 0.00% -
  Horiz. % 53.40% 80.00% 0.00% 50.00% 66.60% 100.00% -
NAPS 0.3026 0.3121 0.3078 0.3100 0.2912 0.2767 0.2896 2.97%
  QoQ % -3.04% 1.40% -0.71% 6.46% 5.24% -4.45% -
  Horiz. % 104.49% 107.77% 106.28% 107.04% 100.55% 95.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.43 7.64 5.70 16.34 14.42 12.67 10.72 -8.19%
  QoQ % 23.43% 34.04% -65.12% 13.31% 13.81% 18.19% -
  Horiz. % 87.97% 71.27% 53.17% 152.43% 134.51% 118.19% 100.00%
EPS 1.20 0.20 -1.32 3.74 2.99 2.38 1.23 -1.63%
  QoQ % 500.00% 115.15% -135.29% 25.08% 25.63% 93.50% -
  Horiz. % 97.56% 16.26% -107.32% 304.07% 243.09% 193.50% 100.00%
DPS 2.09 3.09 0.00 1.88 2.51 3.76 0.00 -
  QoQ % -32.36% 0.00% 0.00% -25.10% -33.24% 0.00% -
  Horiz. % 55.59% 82.18% 0.00% 50.00% 66.76% 100.00% -
NAPS 0.2371 0.2411 0.2314 0.2334 0.2192 0.2082 0.2171 6.05%
  QoQ % -1.66% 4.19% -0.86% 6.48% 5.28% -4.10% -
  Horiz. % 109.21% 111.05% 106.59% 107.51% 100.97% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3350 0.3950 0.4250 0.4200 0.3600 0.3800 0.4300 -
P/RPS 2.78 3.99 5.60 1.94 1.88 2.26 3.01 -5.16%
  QoQ % -30.33% -28.75% 188.66% 3.19% -16.81% -24.92% -
  Horiz. % 92.36% 132.56% 186.05% 64.45% 62.46% 75.08% 100.00%
P/EPS 21.85 151.92 -24.15 8.45 9.06 12.03 26.22 -11.44%
  QoQ % -85.62% 729.07% -385.80% -6.73% -24.69% -54.12% -
  Horiz. % 83.33% 579.41% -92.11% 32.23% 34.55% 45.88% 100.00%
EY 4.58 0.66 -4.14 11.84 11.04 8.32 3.81 13.04%
  QoQ % 593.94% 115.94% -134.97% 7.25% 32.69% 118.37% -
  Horiz. % 120.21% 17.32% -108.66% 310.76% 289.76% 218.37% 100.00%
DY 7.96 10.13 0.00 5.95 9.26 13.16 0.00 -
  QoQ % -21.42% 0.00% 0.00% -35.75% -29.64% 0.00% -
  Horiz. % 60.49% 76.98% 0.00% 45.21% 70.36% 100.00% -
P/NAPS 1.11 1.27 1.38 1.35 1.24 1.37 1.48 -17.44%
  QoQ % -12.60% -7.97% 2.22% 8.87% -9.49% -7.43% -
  Horiz. % 75.00% 85.81% 93.24% 91.22% 83.78% 92.57% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 28/05/13 26/02/13 27/11/12 28/08/12 28/05/12 -
Price 0.3500 0.3500 0.4200 0.4450 0.3800 0.3500 0.4100 -
P/RPS 2.91 3.54 5.54 2.05 1.98 2.08 2.87 0.93%
  QoQ % -17.80% -36.10% 170.24% 3.54% -4.81% -27.53% -
  Horiz. % 101.39% 123.34% 193.03% 71.43% 68.99% 72.47% 100.00%
P/EPS 22.83 134.62 -23.86 8.95 9.56 11.08 25.00 -5.87%
  QoQ % -83.04% 664.21% -366.59% -6.38% -13.72% -55.68% -
  Horiz. % 91.32% 538.48% -95.44% 35.80% 38.24% 44.32% 100.00%
EY 4.38 0.74 -4.19 11.17 10.46 9.03 4.00 6.23%
  QoQ % 491.89% 117.66% -137.51% 6.79% 15.84% 125.75% -
  Horiz. % 109.50% 18.50% -104.75% 279.25% 261.50% 225.75% 100.00%
DY 7.62 11.43 0.00 5.62 8.77 14.29 0.00 -
  QoQ % -33.33% 0.00% 0.00% -35.92% -38.63% 0.00% -
  Horiz. % 53.32% 79.99% 0.00% 39.33% 61.37% 100.00% -
P/NAPS 1.16 1.12 1.36 1.44 1.30 1.26 1.42 -12.60%
  QoQ % 3.57% -17.65% -5.56% 10.77% 3.17% -11.27% -
  Horiz. % 81.69% 78.87% 95.77% 101.41% 91.55% 88.73% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

246  290  520  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 HSI-H8K 0.155+0.045 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers