Highlights

[HONGSENG] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -61.09%    YoY -     -288.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,184 30,452 22,924 36,217 28,389 26,204 17,452 50.33%
  QoQ % 5.69% 32.84% -36.70% 27.57% 8.34% 50.15% -
  Horiz. % 184.41% 174.49% 131.35% 207.52% 162.67% 150.15% 100.00%
PBT 4,564 1,756 244 -7,166 -5,344 -5,730 -14,380 -
  QoQ % 159.91% 619.67% 103.40% -34.09% 6.74% 60.15% -
  Horiz. % -31.74% -12.21% -1.70% 49.83% 37.16% 39.85% 100.00%
Tax 0 0 0 -386 0 0 4 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -9,650.00% 0.00% 0.00% 100.00%
NP 4,564 1,756 244 -7,552 -5,344 -5,730 -14,376 -
  QoQ % 159.91% 619.67% 103.23% -41.32% 6.74% 60.14% -
  Horiz. % -31.75% -12.21% -1.70% 52.53% 37.17% 39.86% 100.00%
NP to SH 4,362 2,016 172 -8,164 -5,068 -5,448 -14,056 -
  QoQ % 116.40% 1,072.09% 102.11% -61.09% 6.98% 61.24% -
  Horiz. % -31.04% -14.34% -1.22% 58.08% 36.06% 38.76% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,620 28,696 22,680 43,769 33,733 31,934 31,828 -9.01%
  QoQ % -3.75% 26.53% -48.18% 29.75% 5.63% 0.33% -
  Horiz. % 86.78% 90.16% 71.26% 137.52% 105.99% 100.33% 100.00%
Net Worth 57,957 63,504 56,115 64,563 68,829 69,883 69,028 -10.99%
  QoQ % -8.73% 13.17% -13.09% -6.20% -1.51% 1.24% -
  Horiz. % 83.96% 92.00% 81.29% 93.53% 99.71% 101.24% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 57,957 63,504 56,115 64,563 68,829 69,883 69,028 -10.99%
  QoQ % -8.73% 13.17% -13.09% -6.20% -1.51% 1.24% -
  Horiz. % 83.96% 92.00% 81.29% 93.53% 99.71% 101.24% 100.00%
NOSH 240,588 240,000 215,000 241,538 242,101 241,061 240,684 -0.03%
  QoQ % 0.25% 11.63% -10.99% -0.23% 0.43% 0.16% -
  Horiz. % 99.96% 99.72% 89.33% 100.35% 100.59% 100.16% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.18 % 5.77 % 1.06 % -20.85 % -18.82 % -21.87 % -82.37 % -
  QoQ % 145.75% 444.34% 105.08% -10.79% 13.95% 73.45% -
  Horiz. % -17.22% -7.00% -1.29% 25.31% 22.85% 26.55% 100.00%
ROE 7.53 % 3.17 % 0.31 % -12.64 % -7.36 % -7.80 % -20.36 % -
  QoQ % 137.54% 922.58% 102.45% -71.74% 5.64% 61.69% -
  Horiz. % -36.98% -15.57% -1.52% 62.08% 36.15% 38.31% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.38 12.69 10.66 14.99 11.73 10.87 7.25 50.40%
  QoQ % 5.44% 19.04% -28.89% 27.79% 7.91% 49.93% -
  Horiz. % 184.55% 175.03% 147.03% 206.76% 161.79% 149.93% 100.00%
EPS 1.81 0.84 0.08 -3.38 -2.09 -2.26 -5.84 -
  QoQ % 115.48% 950.00% 102.37% -61.72% 7.52% 61.30% -
  Horiz. % -30.99% -14.38% -1.37% 57.88% 35.79% 38.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2409 0.2646 0.2610 0.2673 0.2843 0.2899 0.2868 -10.97%
  QoQ % -8.96% 1.38% -2.36% -5.98% -1.93% 1.08% -
  Horiz. % 84.00% 92.26% 91.00% 93.20% 99.13% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.19 5.86 4.41 6.97 5.46 5.04 3.36 50.22%
  QoQ % 5.63% 32.88% -36.73% 27.66% 8.33% 50.00% -
  Horiz. % 184.23% 174.40% 131.25% 207.44% 162.50% 150.00% 100.00%
EPS 0.84 0.39 0.03 -1.57 -0.98 -1.05 -2.71 -
  QoQ % 115.38% 1,200.00% 101.91% -60.20% 6.67% 61.25% -
  Horiz. % -31.00% -14.39% -1.11% 57.93% 36.16% 38.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1116 0.1222 0.1080 0.1243 0.1325 0.1345 0.1329 -10.98%
  QoQ % -8.67% 13.15% -13.11% -6.19% -1.49% 1.20% -
  Horiz. % 83.97% 91.95% 81.26% 93.53% 99.70% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3000 0.2950 0.2900 0.3000 0.3900 0.3400 0.3450 -
P/RPS 2.24 2.32 2.72 2.00 3.33 3.13 4.76 -39.47%
  QoQ % -3.45% -14.71% 36.00% -39.94% 6.39% -34.24% -
  Horiz. % 47.06% 48.74% 57.14% 42.02% 69.96% 65.76% 100.00%
P/EPS 16.54 35.12 362.50 -8.88 -18.63 -15.04 -5.91 -
  QoQ % -52.90% -90.31% 4,182.21% 52.33% -23.87% -154.48% -
  Horiz. % -279.86% -594.25% -6,133.67% 150.25% 315.23% 254.48% 100.00%
EY 6.04 2.85 0.28 -11.27 -5.37 -6.65 -16.93 -
  QoQ % 111.93% 917.86% 102.48% -109.87% 19.25% 60.72% -
  Horiz. % -35.68% -16.83% -1.65% 66.57% 31.72% 39.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.25 1.11 1.11 1.12 1.37 1.17 1.20 2.76%
  QoQ % 12.61% 0.00% -0.89% -18.25% 17.09% -2.50% -
  Horiz. % 104.17% 92.50% 92.50% 93.33% 114.17% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 25/05/15 27/02/15 26/11/14 27/08/14 22/05/14 -
Price 0.3050 0.2950 0.3000 0.3050 0.3650 0.3550 0.3550 -
P/RPS 2.28 2.32 2.81 2.03 3.11 3.27 4.90 -39.92%
  QoQ % -1.72% -17.44% 38.42% -34.73% -4.89% -33.27% -
  Horiz. % 46.53% 47.35% 57.35% 41.43% 63.47% 66.73% 100.00%
P/EPS 16.82 35.12 375.00 -9.02 -17.44 -15.71 -6.08 -
  QoQ % -52.11% -90.63% 4,257.43% 48.28% -11.01% -158.39% -
  Horiz. % -276.64% -577.63% -6,167.76% 148.36% 286.84% 258.39% 100.00%
EY 5.95 2.85 0.27 -11.08 -5.74 -6.37 -16.45 -
  QoQ % 108.77% 955.56% 102.44% -93.03% 9.89% 61.28% -
  Horiz. % -36.17% -17.33% -1.64% 67.36% 34.89% 38.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.27 1.11 1.15 1.14 1.28 1.22 1.24 1.60%
  QoQ % 14.41% -3.48% 0.88% -10.94% 4.92% -1.61% -
  Horiz. % 102.42% 89.52% 92.74% 91.94% 103.23% 98.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

160  877  569  908 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 XOX 0.085-0.005 
 PHB 0.03+0.005 
 BIOHLDG 0.285-0.015 
 XOX-WC 0.015+0.01 
 QES 0.36-0.02 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 SAPNRG 0.120.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS