Highlights

[MYSCM] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -92.49%    YoY -     -61.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 52,048 34,444 20,187 8,538 54,432 34,009 20,016 88.55%
  QoQ % 51.11% 70.62% 136.44% -84.31% 60.05% 69.91% -
  Horiz. % 260.03% 172.08% 100.85% 42.66% 271.94% 169.91% 100.00%
PBT 11,720 7,535 4,069 1,162 13,528 6,316 4,180 98.22%
  QoQ % 55.54% 85.18% 250.17% -91.41% 114.19% 51.10% -
  Horiz. % 280.38% 180.26% 97.34% 27.80% 323.64% 151.10% 100.00%
Tax -35 -251 -359 -352 -318 218 -176 -65.76%
  QoQ % 86.06% 30.08% -1.99% -10.69% -245.87% 223.86% -
  Horiz. % 19.89% 142.61% 203.98% 200.00% 180.68% -123.86% 100.00%
NP 11,685 7,284 3,710 810 13,210 6,534 4,004 103.55%
  QoQ % 60.42% 96.33% 358.02% -93.87% 102.17% 63.19% -
  Horiz. % 291.83% 181.92% 92.66% 20.23% 329.92% 163.19% 100.00%
NP to SH 11,925 7,145 3,788 979 13,039 6,341 3,902 109.88%
  QoQ % 66.90% 88.62% 286.93% -92.49% 105.63% 62.51% -
  Horiz. % 305.61% 183.11% 97.08% 25.09% 334.16% 162.51% 100.00%
Tax Rate 0.30 % 3.33 % 8.82 % 30.29 % 2.35 % -3.45 % 4.21 % -82.67%
  QoQ % -90.99% -62.24% -70.88% 1,188.94% 168.12% -181.95% -
  Horiz. % 7.13% 79.10% 209.50% 719.48% 55.82% -81.95% 100.00%
Total Cost 40,363 27,160 16,477 7,728 41,222 27,475 16,012 84.70%
  QoQ % 48.61% 64.84% 113.21% -81.25% 50.03% 71.59% -
  Horiz. % 252.08% 169.62% 102.90% 48.26% 257.44% 171.59% 100.00%
Net Worth 74,343 69,819 66,337 69,150 68,305 61,830 58,721 16.95%
  QoQ % 6.48% 5.25% -4.07% 1.24% 10.47% 5.29% -
  Horiz. % 126.60% 118.90% 112.97% 117.76% 116.32% 105.29% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,995 5,994 5,993 - - - - -
  QoQ % 0.02% 0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.03% 100.01% 100.00% - - - -
Div Payout % 50.28 % 83.89 % 158.23 % - % - % - % - % -
  QoQ % -40.06% -46.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.78% 53.02% 100.00% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 74,343 69,819 66,337 69,150 68,305 61,830 58,721 16.95%
  QoQ % 6.48% 5.25% -4.07% 1.24% 10.47% 5.29% -
  Horiz. % 126.60% 118.90% 112.97% 117.76% 116.32% 105.29% 100.00%
NOSH 239,818 239,765 239,746 238,780 238,832 239,283 239,386 0.12%
  QoQ % 0.02% 0.01% 0.40% -0.02% -0.19% -0.04% -
  Horiz. % 100.18% 100.16% 100.15% 99.75% 99.77% 99.96% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.45 % 21.15 % 18.38 % 9.49 % 24.27 % 19.21 % 20.00 % 7.97%
  QoQ % 6.15% 15.07% 93.68% -60.90% 26.34% -3.95% -
  Horiz. % 112.25% 105.75% 91.90% 47.45% 121.35% 96.05% 100.00%
ROE 16.04 % 10.23 % 5.71 % 1.42 % 19.09 % 10.26 % 6.64 % 79.55%
  QoQ % 56.79% 79.16% 302.11% -92.56% 86.06% 54.52% -
  Horiz. % 241.57% 154.07% 85.99% 21.39% 287.50% 154.52% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.70 14.37 8.42 3.58 22.79 14.21 8.36 88.33%
  QoQ % 51.01% 70.67% 135.20% -84.29% 60.38% 69.98% -
  Horiz. % 259.57% 171.89% 100.72% 42.82% 272.61% 169.98% 100.00%
EPS 4.97 2.98 1.58 0.41 5.46 2.65 1.63 109.56%
  QoQ % 66.78% 88.61% 285.37% -92.49% 106.04% 62.58% -
  Horiz. % 304.91% 182.82% 96.93% 25.15% 334.97% 162.58% 100.00%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.3100 0.2912 0.2767 0.2896 0.2860 0.2584 0.2453 16.81%
  QoQ % 6.46% 5.24% -4.45% 1.26% 10.68% 5.34% -
  Horiz. % 126.38% 118.71% 112.80% 118.06% 116.59% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.34 10.81 6.34 2.68 17.09 10.68 6.28 88.63%
  QoQ % 51.16% 70.50% 136.57% -84.32% 60.02% 70.06% -
  Horiz. % 260.19% 172.13% 100.96% 42.68% 272.13% 170.06% 100.00%
EPS 3.74 2.24 1.19 0.31 4.09 1.99 1.22 110.31%
  QoQ % 66.96% 88.24% 283.87% -92.42% 105.53% 63.11% -
  Horiz. % 306.56% 183.61% 97.54% 25.41% 335.25% 163.11% 100.00%
DPS 1.88 1.88 1.88 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.2334 0.2192 0.2082 0.2171 0.2144 0.1941 0.1843 16.97%
  QoQ % 6.48% 5.28% -4.10% 1.26% 10.46% 5.32% -
  Horiz. % 126.64% 118.94% 112.97% 117.80% 116.33% 105.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4200 0.3600 0.3800 0.4300 0.4000 0.3100 0.3500 -
P/RPS 1.94 2.51 4.51 12.03 1.76 2.18 4.19 -40.01%
  QoQ % -22.71% -44.35% -62.51% 583.52% -19.27% -47.97% -
  Horiz. % 46.30% 59.90% 107.64% 287.11% 42.00% 52.03% 100.00%
P/EPS 8.45 12.08 24.05 104.88 7.33 11.70 21.47 -46.14%
  QoQ % -30.05% -49.77% -77.07% 1,330.83% -37.35% -45.51% -
  Horiz. % 39.36% 56.26% 112.02% 488.50% 34.14% 54.49% 100.00%
EY 11.84 8.28 4.16 0.95 13.65 8.55 4.66 85.67%
  QoQ % 43.00% 99.04% 337.89% -93.04% 59.65% 83.48% -
  Horiz. % 254.08% 177.68% 89.27% 20.39% 292.92% 183.48% 100.00%
DY 5.95 6.94 6.58 0.00 0.00 0.00 0.00 -
  QoQ % -14.27% 5.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.43% 105.47% 100.00% - - - -
P/NAPS 1.35 1.24 1.37 1.48 1.40 1.20 1.43 -3.75%
  QoQ % 8.87% -9.49% -7.43% 5.71% 16.67% -16.08% -
  Horiz. % 94.41% 86.71% 95.80% 103.50% 97.90% 83.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 28/05/12 28/02/12 24/11/11 24/08/11 -
Price 0.4450 0.3800 0.3500 0.4100 0.4300 0.3400 0.3200 -
P/RPS 2.05 2.65 4.16 11.47 1.89 2.39 3.83 -33.95%
  QoQ % -22.64% -36.30% -63.73% 506.88% -20.92% -37.60% -
  Horiz. % 53.52% 69.19% 108.62% 299.48% 49.35% 62.40% 100.00%
P/EPS 8.95 12.75 22.15 100.00 7.88 12.83 19.63 -40.62%
  QoQ % -29.80% -42.44% -77.85% 1,169.04% -38.58% -34.64% -
  Horiz. % 45.59% 64.95% 112.84% 509.42% 40.14% 65.36% 100.00%
EY 11.17 7.84 4.51 1.00 12.70 7.79 5.09 68.47%
  QoQ % 42.47% 73.84% 351.00% -92.13% 63.03% 53.05% -
  Horiz. % 219.45% 154.03% 88.61% 19.65% 249.51% 153.05% 100.00%
DY 5.62 6.58 7.14 0.00 0.00 0.00 0.00 -
  QoQ % -14.59% -7.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.71% 92.16% 100.00% - - - -
P/NAPS 1.44 1.30 1.26 1.42 1.50 1.32 1.30 7.02%
  QoQ % 10.77% 3.17% -11.27% -5.33% 13.64% 1.54% -
  Horiz. % 110.77% 100.00% 96.92% 109.23% 115.38% 101.54% 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