Highlights

[MYSCM] QoQ Annualized Quarter Result on 2017-12-31 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     20.77%    YoY -     -25.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,072 11,252 33,338 27,350 20,436 20,558 33,662 -52.32%
  QoQ % -1.60% -66.25% 21.89% 33.83% -0.59% -38.93% -
  Horiz. % 32.89% 33.43% 99.04% 81.25% 60.71% 61.07% 100.00%
PBT 2,220 3,444 -29,143 -9,783 -12,274 -10,750 -9,493 -
  QoQ % -35.54% 111.82% -197.89% 20.30% -14.18% -13.24% -
  Horiz. % -23.39% -36.28% 306.99% 103.05% 129.30% 113.24% 100.00%
Tax 2 0 -1,648 -127 -169 -250 1,150 -98.55%
  QoQ % 0.00% 0.00% -1,197.64% 25.00% 32.27% -121.72% -
  Horiz. % 0.17% 0.00% -143.19% -11.03% -14.71% -21.72% 100.00%
NP 2,222 3,444 -30,791 -9,910 -12,444 -11,000 -8,342 -
  QoQ % -35.48% 111.19% -210.71% 20.36% -13.13% -31.86% -
  Horiz. % -26.64% -41.28% 369.10% 118.79% 149.17% 131.86% 100.00%
NP to SH 2,246 3,492 -30,549 -9,685 -12,224 -11,096 -8,392 -
  QoQ % -35.68% 111.43% -215.43% 20.77% -10.17% -32.22% -
  Horiz. % -26.76% -41.61% 364.01% 115.40% 145.66% 132.22% 100.00%
Tax Rate -0.09 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 8,850 7,808 64,129 37,260 32,880 31,558 42,004 -64.56%
  QoQ % 13.35% -87.82% 72.11% 13.32% 4.19% -24.87% -
  Horiz. % 21.07% 18.59% 152.67% 88.71% 78.28% 75.13% 100.00%
Net Worth 31,937 32,123 32,681 45,451 53,787 57,026 50,702 -26.50%
  QoQ % -0.58% -1.71% -28.10% -15.50% -5.68% 12.47% -
  Horiz. % 62.99% 63.36% 64.46% 89.64% 106.08% 112.47% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 31,937 32,123 32,681 45,451 53,787 57,026 50,702 -26.50%
  QoQ % -0.58% -1.71% -28.10% -15.50% -5.68% 12.47% -
  Horiz. % 62.99% 63.36% 64.46% 89.64% 106.08% 112.47% 100.00%
NOSH 265,485 265,485 265,485 265,485 265,485 265,485 241,555 6.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.91% -
  Horiz. % 109.91% 109.91% 109.91% 109.91% 109.91% 109.91% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.07 % 30.61 % -92.36 % -36.23 % -60.89 % -53.51 % -24.78 % -
  QoQ % -34.43% 133.14% -154.93% 40.50% -13.79% -115.94% -
  Horiz. % -80.99% -123.53% 372.72% 146.21% 245.72% 215.94% 100.00%
ROE 7.03 % 10.87 % -93.48 % -21.31 % -22.73 % -19.46 % -16.55 % -
  QoQ % -35.33% 111.63% -338.67% 6.25% -16.80% -17.58% -
  Horiz. % -42.48% -65.68% 564.83% 128.76% 137.34% 117.58% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.17 4.24 12.56 10.30 7.70 7.74 13.94 -55.24%
  QoQ % -1.65% -66.24% 21.94% 33.77% -0.52% -44.48% -
  Horiz. % 29.91% 30.42% 90.10% 73.89% 55.24% 55.52% 100.00%
EPS 0.84 1.28 -11.60 -3.73 -4.60 -4.18 -3.46 -
  QoQ % -34.38% 111.03% -210.99% 18.91% -10.05% -20.81% -
  Horiz. % -24.28% -36.99% 335.26% 107.80% 132.95% 120.81% 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 0.1203 0.1210 0.1231 0.1712 0.2026 0.2148 0.2099 -30.98%
  QoQ % -0.58% -1.71% -28.10% -15.50% -5.68% 2.33% -
  Horiz. % 57.31% 57.65% 58.65% 81.56% 96.52% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.48 3.53 10.46 8.58 6.41 6.45 10.57 -52.29%
  QoQ % -1.42% -66.25% 21.91% 33.85% -0.62% -38.98% -
  Horiz. % 32.92% 33.40% 98.96% 81.17% 60.64% 61.02% 100.00%
EPS 0.70 1.10 -9.59 -3.04 -3.84 -3.48 -2.63 -
  QoQ % -36.36% 111.47% -215.46% 20.83% -10.34% -32.32% -
  Horiz. % -26.62% -41.83% 364.64% 115.59% 146.01% 132.32% 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 0.1003 0.1008 0.1026 0.1427 0.1688 0.1790 0.1592 -26.49%
  QoQ % -0.50% -1.75% -28.10% -15.46% -5.70% 12.44% -
  Horiz. % 63.00% 63.32% 64.45% 89.64% 106.03% 112.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2300 0.2350 0.2750 0.2450 0.2550 0.3000 0.3000 -
P/RPS 5.51 5.54 2.19 2.38 3.31 3.87 2.15 87.17%
  QoQ % -0.54% 152.97% -7.98% -28.10% -14.47% 80.00% -
  Horiz. % 256.28% 257.67% 101.86% 110.70% 153.95% 180.00% 100.00%
P/EPS 27.19 17.87 -2.39 -6.72 -5.54 -7.18 -8.63 -
  QoQ % 52.15% 847.70% 64.43% -21.30% 22.84% 16.80% -
  Horiz. % -315.06% -207.07% 27.69% 77.87% 64.19% 83.20% 100.00%
EY 3.68 5.60 -41.84 -14.89 -18.06 -13.93 -11.58 -
  QoQ % -34.29% 113.38% -180.99% 17.55% -29.65% -20.29% -
  Horiz. % -31.78% -48.36% 361.31% 128.58% 155.96% 120.29% 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 1.91 1.94 2.23 1.43 1.26 1.40 1.43 21.26%
  QoQ % -1.55% -13.00% 55.94% 13.49% -10.00% -2.10% -
  Horiz. % 133.57% 135.66% 155.94% 100.00% 88.11% 97.90% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 29/08/18 31/05/18 27/02/18 23/11/17 24/08/17 25/05/17 -
Price 0.2400 0.2150 0.2300 0.2600 0.2500 0.2600 0.3050 -
P/RPS 5.75 5.07 1.83 2.52 3.25 3.36 2.19 90.21%
  QoQ % 13.41% 177.05% -27.38% -22.46% -3.27% 53.42% -
  Horiz. % 262.56% 231.51% 83.56% 115.07% 148.40% 153.42% 100.00%
P/EPS 28.37 16.35 -2.00 -7.13 -5.43 -6.22 -8.78 -
  QoQ % 73.52% 917.50% 71.95% -31.31% 12.70% 29.16% -
  Horiz. % -323.12% -186.22% 22.78% 81.21% 61.85% 70.84% 100.00%
EY 3.52 6.12 -50.03 -14.03 -18.42 -16.08 -11.39 -
  QoQ % -42.48% 112.23% -256.59% 23.83% -14.55% -41.18% -
  Horiz. % -30.90% -53.73% 439.24% 123.18% 161.72% 141.18% 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 2.00 1.78 1.87 1.52 1.23 1.21 1.45 23.89%
  QoQ % 12.36% -4.81% 23.03% 23.58% 1.65% -16.55% -
  Horiz. % 137.93% 122.76% 128.97% 104.83% 84.83% 83.45% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers