Highlights

[MYSCM] QoQ Quarter Result on 2011-06-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -48.33%    YoY -     11.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 8,538 20,101 13,993 9,860 10,156 13,097 13,717 -27.08%
  QoQ % -57.52% 43.65% 41.92% -2.91% -22.46% -4.52% -
  Horiz. % 62.24% 146.54% 102.01% 71.88% 74.04% 95.48% 100.00%
PBT 1,162 7,307 2,037 1,378 2,801 3,187 3,526 -52.26%
  QoQ % -84.10% 258.71% 47.82% -50.80% -12.11% -9.61% -
  Horiz. % 32.96% 207.23% 57.77% 39.08% 79.44% 90.39% 100.00%
Tax -352 -535 393 7 -182 -264 -360 -1.49%
  QoQ % 34.21% -236.13% 5,514.29% 103.85% 31.06% 26.67% -
  Horiz. % 97.78% 148.61% -109.17% -1.94% 50.56% 73.33% 100.00%
NP 810 6,772 2,430 1,385 2,619 2,923 3,166 -59.67%
  QoQ % -88.04% 178.68% 75.45% -47.12% -10.40% -7.68% -
  Horiz. % 25.58% 213.90% 76.75% 43.75% 82.72% 92.32% 100.00%
NP to SH 979 6,747 2,383 1,329 2,572 2,927 3,166 -54.24%
  QoQ % -85.49% 183.13% 79.31% -48.33% -12.13% -7.55% -
  Horiz. % 30.92% 213.11% 75.27% 41.98% 81.24% 92.45% 100.00%
Tax Rate 30.29 % 7.32 % -19.29 % -0.51 % 6.50 % 8.28 % 10.21 % 106.33%
  QoQ % 313.80% 137.95% -3,682.35% -107.85% -21.50% -18.90% -
  Horiz. % 296.67% 71.69% -188.93% -5.00% 63.66% 81.10% 100.00%
Total Cost 7,728 13,329 11,563 8,475 7,537 10,174 10,551 -18.73%
  QoQ % -42.02% 15.27% 36.44% 12.45% -25.92% -3.57% -
  Horiz. % 73.24% 126.33% 109.59% 80.32% 71.43% 96.43% 100.00%
Net Worth 69,150 68,474 61,576 58,214 57,036 54,965 52,023 20.87%
  QoQ % 0.99% 11.20% 5.77% 2.07% 3.77% 5.66% -
  Horiz. % 132.92% 131.62% 118.36% 111.90% 109.64% 105.66% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 69,150 68,474 61,576 58,214 57,036 54,965 52,023 20.87%
  QoQ % 0.99% 11.20% 5.77% 2.07% 3.77% 5.66% -
  Horiz. % 132.92% 131.62% 118.36% 111.90% 109.64% 105.66% 100.00%
NOSH 238,780 239,255 238,300 237,321 238,148 239,918 239,848 -0.30%
  QoQ % -0.20% 0.40% 0.41% -0.35% -0.74% 0.03% -
  Horiz. % 99.55% 99.75% 99.35% 98.95% 99.29% 100.03% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.49 % 33.69 % 17.37 % 14.05 % 25.79 % 22.32 % 23.08 % -44.67%
  QoQ % -71.83% 93.96% 23.63% -45.52% 15.55% -3.29% -
  Horiz. % 41.12% 145.97% 75.26% 60.88% 111.74% 96.71% 100.00%
ROE 1.42 % 9.85 % 3.87 % 2.28 % 4.51 % 5.33 % 6.09 % -62.08%
  QoQ % -85.58% 154.52% 69.74% -49.45% -15.38% -12.48% -
  Horiz. % 23.32% 161.74% 63.55% 37.44% 74.06% 87.52% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.58 8.40 5.87 4.15 4.26 5.46 5.72 -26.81%
  QoQ % -57.38% 43.10% 41.45% -2.58% -21.98% -4.55% -
  Horiz. % 62.59% 146.85% 102.62% 72.55% 74.48% 95.45% 100.00%
EPS 0.41 2.82 1.00 0.56 1.08 1.22 1.32 -54.10%
  QoQ % -85.46% 182.00% 78.57% -48.15% -11.48% -7.58% -
  Horiz. % 31.06% 213.64% 75.76% 42.42% 81.82% 92.42% 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 0.2896 0.2862 0.2584 0.2453 0.2395 0.2291 0.2169 21.23%
  QoQ % 1.19% 10.76% 5.34% 2.42% 4.54% 5.62% -
  Horiz. % 133.52% 131.95% 119.13% 113.09% 110.42% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.68 6.31 4.39 3.09 3.19 4.11 4.31 -27.13%
  QoQ % -57.53% 43.74% 42.07% -3.13% -22.38% -4.64% -
  Horiz. % 62.18% 146.40% 101.86% 71.69% 74.01% 95.36% 100.00%
EPS 0.31 2.12 0.75 0.42 0.81 0.92 0.99 -53.86%
  QoQ % -85.38% 182.67% 78.57% -48.15% -11.96% -7.07% -
  Horiz. % 31.31% 214.14% 75.76% 42.42% 81.82% 92.93% 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 0.2171 0.2149 0.1933 0.1827 0.1790 0.1725 0.1633 20.89%
  QoQ % 1.02% 11.17% 5.80% 2.07% 3.77% 5.63% -
  Horiz. % 132.95% 131.60% 118.37% 111.88% 109.61% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4300 0.4000 0.3100 0.3500 0.3800 0.3400 0.3100 -
P/RPS 12.03 4.76 5.28 8.42 8.91 6.23 5.42 70.07%
  QoQ % 152.73% -9.85% -37.29% -5.50% 43.02% 14.94% -
  Horiz. % 221.96% 87.82% 97.42% 155.35% 164.39% 114.94% 100.00%
P/EPS 104.88 14.18 31.00 62.50 35.19 27.87 23.48 170.98%
  QoQ % 639.63% -54.26% -50.40% 77.61% 26.26% 18.70% -
  Horiz. % 446.68% 60.39% 132.03% 266.18% 149.87% 118.70% 100.00%
EY 0.95 7.05 3.23 1.60 2.84 3.59 4.26 -63.19%
  QoQ % -86.52% 118.27% 101.87% -43.66% -20.89% -15.73% -
  Horiz. % 22.30% 165.49% 75.82% 37.56% 66.67% 84.27% 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 1.48 1.40 1.20 1.43 1.59 1.48 1.43 2.32%
  QoQ % 5.71% 16.67% -16.08% -10.06% 7.43% 3.50% -
  Horiz. % 103.50% 97.90% 83.92% 100.00% 111.19% 103.50% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 24/11/11 24/08/11 25/05/11 23/02/11 25/11/10 -
Price 0.4100 0.4300 0.3400 0.3200 0.3700 0.3800 0.3800 -
P/RPS 11.47 5.12 5.79 7.70 8.68 6.96 6.64 43.92%
  QoQ % 124.02% -11.57% -24.81% -11.29% 24.71% 4.82% -
  Horiz. % 172.74% 77.11% 87.20% 115.96% 130.72% 104.82% 100.00%
P/EPS 100.00 15.25 34.00 57.14 34.26 31.15 28.79 129.18%
  QoQ % 555.74% -55.15% -40.50% 66.78% 9.98% 8.20% -
  Horiz. % 347.34% 52.97% 118.10% 198.47% 119.00% 108.20% 100.00%
EY 1.00 6.56 2.94 1.75 2.92 3.21 3.47 -56.34%
  QoQ % -84.76% 123.13% 68.00% -40.07% -9.03% -7.49% -
  Horiz. % 28.82% 189.05% 84.73% 50.43% 84.15% 92.51% 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 1.42 1.50 1.32 1.30 1.54 1.66 1.75 -12.99%
  QoQ % -5.33% 13.64% 1.54% -15.58% -7.23% -5.14% -
  Horiz. % 81.14% 85.71% 75.43% 74.29% 88.00% 94.86% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers