Highlights

[HONGSENG] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     30.93%    YoY -     152.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,403 12,279 5,376 42,410 24,138 15,226 5,731 124.97%
  QoQ % 58.02% 128.40% -87.32% 75.70% 58.53% 165.68% -
  Horiz. % 338.56% 214.26% 93.81% 740.01% 421.18% 265.68% 100.00%
PBT -4,452 -2,465 -2,565 4,741 3,423 878 61 -
  QoQ % -80.61% 3.90% -154.10% 38.50% 289.86% 1,339.34% -
  Horiz. % -7,298.36% -4,040.98% -4,204.92% 7,772.13% 5,611.48% 1,439.34% 100.00%
Tax 18 9 -8 -360 0 0 0 -
  QoQ % 100.00% 212.50% 97.78% 0.00% 0.00% 0.00% -
  Horiz. % -5.00% -2.50% 2.22% 100.00% - - -
NP -4,434 -2,456 -2,573 4,381 3,423 878 61 -
  QoQ % -80.54% 4.55% -158.73% 27.99% 289.86% 1,339.34% -
  Horiz. % -7,268.85% -4,026.23% -4,218.03% 7,181.97% 5,611.48% 1,439.34% 100.00%
NP to SH -4,464 -2,523 -2,681 4,284 3,272 1,008 43 -
  QoQ % -76.93% 5.89% -162.58% 30.93% 224.60% 2,244.19% -
  Horiz. % -10,381.40% -5,867.44% -6,234.88% 9,962.79% 7,609.30% 2,344.19% 100.00%
Tax Rate - % - % - % 7.59 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 23,837 14,735 7,949 38,029 20,715 14,348 5,670 159.80%
  QoQ % 61.77% 85.37% -79.10% 83.58% 44.38% 153.05% -
  Horiz. % 420.41% 259.88% 140.19% 670.71% 365.34% 253.05% 100.00%
Net Worth 55,558 57,908 58,474 61,475 57,957 63,504 56,115 -0.66%
  QoQ % -4.06% -0.97% -4.88% 6.07% -8.73% 13.17% -
  Horiz. % 99.01% 103.20% 104.21% 109.55% 103.28% 113.17% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,558 57,908 58,474 61,475 57,957 63,504 56,115 -0.66%
  QoQ % -4.06% -0.97% -4.88% 6.07% -8.73% 13.17% -
  Horiz. % 99.01% 103.20% 104.21% 109.55% 103.28% 113.17% 100.00%
NOSH 241,351 240,285 241,531 241,555 240,588 240,000 215,000 7.99%
  QoQ % 0.44% -0.52% -0.01% 0.40% 0.25% 11.63% -
  Horiz. % 112.26% 111.76% 112.34% 112.35% 111.90% 111.63% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -22.85 % -20.00 % -47.86 % 10.33 % 14.18 % 5.77 % 1.06 % -
  QoQ % -14.25% 58.21% -563.31% -27.15% 145.75% 444.34% -
  Horiz. % -2,155.66% -1,886.79% -4,515.09% 974.53% 1,337.74% 544.34% 100.00%
ROE -8.03 % -4.36 % -4.58 % 6.97 % 5.65 % 1.59 % 0.08 % -
  QoQ % -84.17% 4.80% -165.71% 23.36% 255.35% 1,887.50% -
  Horiz. % -10,037.50% -5,450.00% -5,725.00% 8,712.50% 7,062.50% 1,987.50% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.04 5.11 2.23 17.56 10.03 6.34 2.67 108.11%
  QoQ % 57.34% 129.15% -87.30% 75.07% 58.20% 137.45% -
  Horiz. % 301.12% 191.39% 83.52% 657.68% 375.66% 237.45% 100.00%
EPS -1.85 -1.05 1.11 1.77 1.36 0.42 0.02 -
  QoQ % -76.19% -194.59% -37.29% 30.15% 223.81% 2,000.00% -
  Horiz. % -9,250.00% -5,250.00% 5,550.00% 8,850.00% 6,800.00% 2,100.00% 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 0.2302 0.2410 0.2421 0.2545 0.2409 0.2646 0.2610 -8.01%
  QoQ % -4.48% -0.45% -4.87% 5.65% -8.96% 1.38% -
  Horiz. % 88.20% 92.34% 92.76% 97.51% 92.30% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.73 2.36 1.03 8.16 4.65 2.93 1.10 125.21%
  QoQ % 58.05% 129.13% -87.38% 75.48% 58.70% 166.36% -
  Horiz. % 339.09% 214.55% 93.64% 741.82% 422.73% 266.36% 100.00%
EPS -0.86 -0.49 -0.52 0.82 0.63 0.19 0.01 -
  QoQ % -75.51% 5.77% -163.41% 30.16% 231.58% 1,800.00% -
  Horiz. % -8,600.00% -4,900.00% -5,200.00% 8,200.00% 6,300.00% 1,900.00% 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 0.1069 0.1115 0.1125 0.1183 0.1116 0.1222 0.1080 -0.68%
  QoQ % -4.13% -0.89% -4.90% 6.00% -8.67% 13.15% -
  Horiz. % 98.98% 103.24% 104.17% 109.54% 103.33% 113.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2800 0.2650 0.2950 0.3050 0.3000 0.2950 0.2900 -
P/RPS 3.48 5.19 13.25 1.74 2.99 4.65 10.88 -53.13%
  QoQ % -32.95% -60.83% 661.49% -41.81% -35.70% -57.26% -
  Horiz. % 31.99% 47.70% 121.78% 15.99% 27.48% 42.74% 100.00%
P/EPS -15.14 -25.24 -26.58 17.20 22.06 70.24 1,450.00 -
  QoQ % 40.02% 5.04% -254.53% -22.03% -68.59% -95.16% -
  Horiz. % -1.04% -1.74% -1.83% 1.19% 1.52% 4.84% 100.00%
EY -6.61 -3.96 -3.76 5.81 4.53 1.42 0.07 -
  QoQ % -66.92% -5.32% -164.72% 28.26% 219.01% 1,928.57% -
  Horiz. % -9,442.86% -5,657.14% -5,371.43% 8,300.00% 6,471.43% 2,028.57% 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 1.22 1.10 1.22 1.20 1.25 1.11 1.11 6.48%
  QoQ % 10.91% -9.84% 1.67% -4.00% 12.61% 0.00% -
  Horiz. % 109.91% 99.10% 109.91% 108.11% 112.61% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 26/05/16 25/02/16 26/11/15 25/08/15 25/05/15 -
Price 0.3050 0.2600 0.2800 0.2950 0.3050 0.2950 0.3000 -
P/RPS 3.79 5.09 12.58 1.68 3.04 4.65 11.25 -51.49%
  QoQ % -25.54% -59.54% 648.81% -44.74% -34.62% -58.67% -
  Horiz. % 33.69% 45.24% 111.82% 14.93% 27.02% 41.33% 100.00%
P/EPS -16.49 -24.76 -25.23 16.63 22.43 70.24 1,500.00 -
  QoQ % 33.40% 1.86% -251.71% -25.86% -68.07% -95.32% -
  Horiz. % -1.10% -1.65% -1.68% 1.11% 1.50% 4.68% 100.00%
EY -6.06 -4.04 -3.96 6.01 4.46 1.42 0.07 -
  QoQ % -50.00% -2.02% -165.89% 34.75% 214.08% 1,928.57% -
  Horiz. % -8,657.14% -5,771.43% -5,657.14% 8,585.71% 6,371.43% 2,028.57% 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 1.32 1.08 1.16 1.16 1.27 1.11 1.15 9.60%
  QoQ % 22.22% -6.90% 0.00% -8.66% 14.41% -3.48% -
  Horiz. % 114.78% 93.91% 100.87% 100.87% 110.43% 96.52% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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