Highlights

[HONGSENG] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -162.58%    YoY -     -6,334.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,857 19,403 12,279 5,376 42,410 24,138 15,226 59.80%
  QoQ % 59.03% 58.02% 128.40% -87.32% 75.70% 58.53% -
  Horiz. % 202.66% 127.43% 80.64% 35.31% 278.54% 158.53% 100.00%
PBT 8,702 -4,452 -2,465 -2,565 4,741 3,423 878 358.21%
  QoQ % 295.46% -80.61% 3.90% -154.10% 38.50% 289.86% -
  Horiz. % 991.12% -507.06% -280.75% -292.14% 539.98% 389.86% 100.00%
Tax -16,349 18 9 -8 -360 0 0 -
  QoQ % -90,927.77% 100.00% 212.50% 97.78% 0.00% 0.00% -
  Horiz. % 4,541.39% -5.00% -2.50% 2.22% 100.00% - -
NP -7,647 -4,434 -2,456 -2,573 4,381 3,423 878 -
  QoQ % -72.46% -80.54% 4.55% -158.73% 27.99% 289.86% -
  Horiz. % -870.96% -505.01% -279.73% -293.05% 498.97% 389.86% 100.00%
NP to SH -7,693 -4,464 -2,523 -2,681 4,284 3,272 1,008 -
  QoQ % -72.33% -76.93% 5.89% -162.58% 30.93% 224.60% -
  Horiz. % -763.19% -442.86% -250.30% -265.97% 425.00% 324.60% 100.00%
Tax Rate 187.88 % - % - % - % 7.59 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,475.36% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 38,504 23,837 14,735 7,949 38,029 20,715 14,348 92.54%
  QoQ % 61.53% 61.77% 85.37% -79.10% 83.58% 44.38% -
  Horiz. % 268.36% 166.13% 102.70% 55.40% 265.05% 144.38% 100.00%
Net Worth 49,238 55,558 57,908 58,474 61,475 57,957 63,504 -15.54%
  QoQ % -11.38% -4.06% -0.97% -4.88% 6.07% -8.73% -
  Horiz. % 77.54% 87.49% 91.19% 92.08% 96.81% 91.27% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 49,238 55,558 57,908 58,474 61,475 57,957 63,504 -15.54%
  QoQ % -11.38% -4.06% -0.97% -4.88% 6.07% -8.73% -
  Horiz. % 77.54% 87.49% 91.19% 92.08% 96.81% 91.27% 100.00%
NOSH 241,130 241,351 240,285 241,531 241,555 240,588 240,000 0.31%
  QoQ % -0.09% 0.44% -0.52% -0.01% 0.40% 0.25% -
  Horiz. % 100.47% 100.56% 100.12% 100.64% 100.65% 100.25% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -24.78 % -22.85 % -20.00 % -47.86 % 10.33 % 14.18 % 5.77 % -
  QoQ % -8.45% -14.25% 58.21% -563.31% -27.15% 145.75% -
  Horiz. % -429.46% -396.01% -346.62% -829.46% 179.03% 245.75% 100.00%
ROE -15.62 % -8.03 % -4.36 % -4.58 % 6.97 % 5.65 % 1.59 % -
  QoQ % -94.52% -84.17% 4.80% -165.71% 23.36% 255.35% -
  Horiz. % -982.39% -505.03% -274.21% -288.05% 438.36% 355.35% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.80 8.04 5.11 2.23 17.56 10.03 6.34 59.40%
  QoQ % 59.20% 57.34% 129.15% -87.30% 75.07% 58.20% -
  Horiz. % 201.89% 126.81% 80.60% 35.17% 276.97% 158.20% 100.00%
EPS -3.17 -1.85 -1.05 1.11 1.77 1.36 0.42 -
  QoQ % -71.35% -76.19% -194.59% -37.29% 30.15% 223.81% -
  Horiz. % -754.76% -440.48% -250.00% 264.29% 421.43% 323.81% 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 0.2042 0.2302 0.2410 0.2421 0.2545 0.2409 0.2646 -15.80%
  QoQ % -11.29% -4.48% -0.45% -4.87% 5.65% -8.96% -
  Horiz. % 77.17% 87.00% 91.08% 91.50% 96.18% 91.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.94 3.73 2.36 1.03 8.16 4.65 2.93 59.84%
  QoQ % 59.25% 58.05% 129.13% -87.38% 75.48% 58.70% -
  Horiz. % 202.73% 127.30% 80.55% 35.15% 278.50% 158.70% 100.00%
EPS -1.48 -0.86 -0.49 -0.52 0.82 0.63 0.19 -
  QoQ % -72.09% -75.51% 5.77% -163.41% 30.16% 231.58% -
  Horiz. % -778.95% -452.63% -257.89% -273.68% 431.58% 331.58% 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 0.0948 0.1069 0.1115 0.1125 0.1183 0.1116 0.1222 -15.51%
  QoQ % -11.32% -4.13% -0.89% -4.90% 6.00% -8.67% -
  Horiz. % 77.58% 87.48% 91.24% 92.06% 96.81% 91.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2950 0.2800 0.2650 0.2950 0.3050 0.3000 0.2950 -
P/RPS 2.31 3.48 5.19 13.25 1.74 2.99 4.65 -37.14%
  QoQ % -33.62% -32.95% -60.83% 661.49% -41.81% -35.70% -
  Horiz. % 49.68% 74.84% 111.61% 284.95% 37.42% 64.30% 100.00%
P/EPS -9.25 -15.14 -25.24 -26.58 17.20 22.06 70.24 -
  QoQ % 38.90% 40.02% 5.04% -254.53% -22.03% -68.59% -
  Horiz. % -13.17% -21.55% -35.93% -37.84% 24.49% 31.41% 100.00%
EY -10.81 -6.61 -3.96 -3.76 5.81 4.53 1.42 -
  QoQ % -63.54% -66.92% -5.32% -164.72% 28.26% 219.01% -
  Horiz. % -761.27% -465.49% -278.87% -264.79% 409.15% 319.01% 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 1.44 1.22 1.10 1.22 1.20 1.25 1.11 18.85%
  QoQ % 18.03% 10.91% -9.84% 1.67% -4.00% 12.61% -
  Horiz. % 129.73% 109.91% 99.10% 109.91% 108.11% 112.61% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 26/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.2850 0.3050 0.2600 0.2800 0.2950 0.3050 0.2950 -
P/RPS 2.23 3.79 5.09 12.58 1.68 3.04 4.65 -38.60%
  QoQ % -41.16% -25.54% -59.54% 648.81% -44.74% -34.62% -
  Horiz. % 47.96% 81.51% 109.46% 270.54% 36.13% 65.38% 100.00%
P/EPS -8.93 -16.49 -24.76 -25.23 16.63 22.43 70.24 -
  QoQ % 45.85% 33.40% 1.86% -251.71% -25.86% -68.07% -
  Horiz. % -12.71% -23.48% -35.25% -35.92% 23.68% 31.93% 100.00%
EY -11.19 -6.06 -4.04 -3.96 6.01 4.46 1.42 -
  QoQ % -84.65% -50.00% -2.02% -165.89% 34.75% 214.08% -
  Horiz. % -788.03% -426.76% -284.51% -278.87% 423.24% 314.08% 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 1.40 1.32 1.08 1.16 1.16 1.27 1.11 16.65%
  QoQ % 6.06% 22.22% -6.90% 0.00% -8.66% 14.41% -
  Horiz. % 126.13% 118.92% 97.30% 104.50% 104.50% 114.41% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS