Highlights

[HONGSENG] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     51.03%    YoY -     -63.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 21,292 13,102 4,363 33,970 22,538 12,177 4,541 179.88%
  QoQ % 62.51% 200.30% -87.16% 50.72% 85.09% 168.16% -
  Horiz. % 468.88% 288.53% 96.08% 748.07% 496.32% 268.16% 100.00%
PBT -4,008 -2,865 -3,595 5,003 2,424 -46 -1,359 105.52%
  QoQ % -39.90% 20.31% -171.86% 106.39% 5,369.57% 96.62% -
  Horiz. % 294.92% 210.82% 264.53% -368.14% -178.37% 3.38% 100.00%
Tax 0 0 1 -80 99 105 113 -
  QoQ % 0.00% 0.00% 101.25% -180.81% -5.71% -7.08% -
  Horiz. % 0.00% 0.00% 0.88% -70.80% 87.61% 92.92% 100.00%
NP -4,008 -2,865 -3,594 4,923 2,523 59 -1,246 117.75%
  QoQ % -39.90% 20.28% -173.00% 95.12% 4,176.27% 104.74% -
  Horiz. % 321.67% 229.94% 288.44% -395.10% -202.49% -4.74% 100.00%
NP to SH -3,801 -2,724 -3,514 4,336 2,871 320 -1,054 134.98%
  QoQ % -39.54% 22.48% -181.04% 51.03% 797.19% 130.36% -
  Horiz. % 360.63% 258.44% 333.40% -411.39% -272.39% -30.36% 100.00%
Tax Rate - % - % - % 1.60 % -4.08 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 139.22% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -39.22% 100.00% - -
Total Cost 25,300 15,967 7,957 29,047 20,015 12,118 5,787 167.13%
  QoQ % 58.45% 100.67% -72.61% 45.13% 65.17% 109.40% -
  Horiz. % 437.19% 275.91% 137.50% 501.94% 345.86% 209.40% 100.00%
Net Worth 68,829 69,883 69,028 73,445 75,544 76,824 73,732 -4.48%
  QoQ % -1.51% 1.24% -6.01% -2.78% -1.67% 4.19% -
  Horiz. % 93.35% 94.78% 93.62% 99.61% 102.46% 104.19% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,792 4,993 4,923 - -
  QoQ % 0.00% 0.00% 0.00% -4.02% 1.42% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 97.35% 101.42% 100.00% -
Div Payout % - % - % - % 110.53 % 173.91 % 1,538.46 % - % -
  QoQ % 0.00% 0.00% 0.00% -36.44% -88.70% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 7.18% 11.30% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 68,829 69,883 69,028 73,445 75,544 76,824 73,732 -4.48%
  QoQ % -1.51% 1.24% -6.01% -2.78% -1.67% 4.19% -
  Horiz. % 93.35% 94.78% 93.62% 99.61% 102.46% 104.19% 100.00%
NOSH 242,101 241,061 240,684 239,627 249,652 246,153 239,545 0.71%
  QoQ % 0.43% 0.16% 0.44% -4.02% 1.42% 2.76% -
  Horiz. % 101.07% 100.63% 100.48% 100.03% 104.22% 102.76% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -18.82 % -21.87 % -82.37 % 14.49 % 11.19 % 0.48 % -27.44 % -22.21%
  QoQ % 13.95% 73.45% -668.46% 29.49% 2,231.25% 101.75% -
  Horiz. % 68.59% 79.70% 300.18% -52.81% -40.78% -1.75% 100.00%
ROE -5.52 % -3.90 % -5.09 % 5.90 % 3.80 % 0.42 % -1.43 % 145.87%
  QoQ % -41.54% 23.38% -186.27% 55.26% 804.76% 129.37% -
  Horiz. % 386.01% 272.73% 355.94% -412.59% -265.73% -29.37% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.79 5.44 1.81 14.18 9.03 4.95 1.90 177.39%
  QoQ % 61.58% 200.55% -87.24% 57.03% 82.42% 160.53% -
  Horiz. % 462.63% 286.32% 95.26% 746.32% 475.26% 260.53% 100.00%
EPS -1.57 -1.13 -1.46 1.80 1.15 0.13 -0.44 133.33%
  QoQ % -38.94% 22.60% -181.11% 56.52% 784.62% 129.55% -
  Horiz. % 356.82% 256.82% 331.82% -409.09% -261.36% -29.55% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.2843 0.2899 0.2868 0.3065 0.3026 0.3121 0.3078 -5.15%
  QoQ % -1.93% 1.08% -6.43% 1.29% -3.04% 1.40% -
  Horiz. % 92.37% 94.18% 93.18% 99.58% 98.31% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.10 2.52 0.84 6.54 4.34 2.34 0.87 180.82%
  QoQ % 62.70% 200.00% -87.16% 50.69% 85.47% 168.97% -
  Horiz. % 471.26% 289.66% 96.55% 751.72% 498.85% 268.97% 100.00%
EPS -0.73 -0.52 -0.68 0.83 0.55 0.06 -0.20 136.88%
  QoQ % -40.38% 23.53% -181.93% 50.91% 816.67% 130.00% -
  Horiz. % 365.00% 260.00% 340.00% -415.00% -275.00% -30.00% 100.00%
DPS 0.00 0.00 0.00 0.92 0.96 0.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% -4.17% 1.05% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 96.84% 101.05% 100.00% -
NAPS 0.1325 0.1345 0.1329 0.1414 0.1454 0.1479 0.1419 -4.46%
  QoQ % -1.49% 1.20% -6.01% -2.75% -1.69% 4.23% -
  Horiz. % 93.38% 94.79% 93.66% 99.65% 102.47% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3900 0.3400 0.3450 0.3350 0.3350 0.3950 0.4250 -
P/RPS 4.43 6.26 19.03 2.36 3.71 7.98 22.42 -66.04%
  QoQ % -29.23% -67.10% 706.36% -36.39% -53.51% -64.41% -
  Horiz. % 19.76% 27.92% 84.88% 10.53% 16.55% 35.59% 100.00%
P/EPS -24.84 -30.09 -23.63 18.51 29.13 303.85 -96.59 -59.53%
  QoQ % 17.45% -27.34% -227.66% -36.46% -90.41% 414.58% -
  Horiz. % 25.72% 31.15% 24.46% -19.16% -30.16% -314.58% 100.00%
EY -4.03 -3.32 -4.23 5.40 3.43 0.33 -1.04 146.50%
  QoQ % -21.39% 21.51% -178.33% 57.43% 939.39% 131.73% -
  Horiz. % 387.50% 319.23% 406.73% -519.23% -329.81% -31.73% 100.00%
DY 0.00 0.00 0.00 5.97 5.97 5.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 17.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 117.98% 117.98% 100.00% -
P/NAPS 1.37 1.17 1.20 1.09 1.11 1.27 1.38 -0.48%
  QoQ % 17.09% -2.50% 10.09% -1.80% -12.60% -7.97% -
  Horiz. % 99.28% 84.78% 86.96% 78.99% 80.43% 92.03% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 22/05/14 24/02/14 26/11/13 22/08/13 28/05/13 -
Price 0.3650 0.3550 0.3550 0.3200 0.3500 0.3500 0.4200 -
P/RPS 4.15 6.53 19.58 2.26 3.88 7.08 22.16 -67.23%
  QoQ % -36.45% -66.65% 766.37% -41.75% -45.20% -68.05% -
  Horiz. % 18.73% 29.47% 88.36% 10.20% 17.51% 31.95% 100.00%
P/EPS -23.25 -31.42 -24.32 17.68 30.43 269.23 -95.45 -60.96%
  QoQ % 26.00% -29.19% -237.56% -41.90% -88.70% 382.06% -
  Horiz. % 24.36% 32.92% 25.48% -18.52% -31.88% -282.06% 100.00%
EY -4.30 -3.18 -4.11 5.65 3.29 0.37 -1.05 155.75%
  QoQ % -35.22% 22.63% -172.74% 71.73% 789.19% 135.24% -
  Horiz. % 409.52% 302.86% 391.43% -538.10% -313.33% -35.24% 100.00%
DY 0.00 0.00 0.00 6.25 5.71 5.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9.46% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 109.46% 100.00% 100.00% -
P/NAPS 1.28 1.22 1.24 1.04 1.16 1.12 1.36 -3.96%
  QoQ % 4.92% -1.61% 19.23% -10.34% 3.57% -17.65% -
  Horiz. % 94.12% 89.71% 91.18% 76.47% 85.29% 82.35% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

209  692  606  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 XOX-WC 0.02+0.015 
 QES 0.36-0.02 
 DNEX-WD 0.06+0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.51+0.06 
 VIZIONE 0.23-0.04 

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!
PARTNERS & BROKERS