Highlights

[MYSCM] QoQ Quarter Result on 2009-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     58.37%    YoY -     101.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 8,087 11,674 16,400 11,981 7,006 8,879 5,877 23.79%
  QoQ % -30.73% -28.82% 36.88% 71.01% -21.09% 51.08% -
  Horiz. % 137.60% 198.64% 279.05% 203.86% 119.21% 151.08% 100.00%
PBT 969 3,727 4,605 3,487 2,282 1,349 1,098 -8.02%
  QoQ % -74.00% -19.07% 32.06% 52.80% 69.16% 22.86% -
  Horiz. % 88.25% 339.44% 419.40% 317.58% 207.83% 122.86% 100.00%
Tax 49 -219 -293 -230 -139 126 -402 -
  QoQ % 122.37% 25.26% -27.39% -65.47% -210.32% 131.34% -
  Horiz. % -12.19% 54.48% 72.89% 57.21% 34.58% -31.34% 100.00%
NP 1,018 3,508 4,312 3,257 2,143 1,475 696 28.94%
  QoQ % -70.98% -18.65% 32.39% 51.98% 45.29% 111.93% -
  Horiz. % 146.26% 504.02% 619.54% 467.96% 307.90% 211.93% 100.00%
NP to SH 1,188 3,221 4,306 3,275 2,068 1,326 696 42.97%
  QoQ % -63.12% -25.20% 31.48% 58.37% 55.96% 90.52% -
  Horiz. % 170.69% 462.79% 618.68% 470.55% 297.13% 190.52% 100.00%
Tax Rate -5.06 % 5.88 % 6.36 % 6.60 % 6.09 % -9.34 % 36.61 % -
  QoQ % -186.05% -7.55% -3.64% 8.37% 165.20% -125.51% -
  Horiz. % -13.82% 16.06% 17.37% 18.03% 16.63% -25.51% 100.00%
Total Cost 7,069 8,166 12,088 8,724 4,863 7,404 5,181 23.09%
  QoQ % -13.43% -32.45% 38.56% 79.40% -34.32% 42.91% -
  Horiz. % 136.44% 157.61% 233.31% 168.38% 93.86% 142.91% 100.00%
Net Worth 48,375 46,927 43,075 38,264 34,426 32,403 30,904 34.92%
  QoQ % 3.08% 8.94% 12.57% 11.15% 6.24% 4.85% -
  Horiz. % 156.53% 151.85% 139.38% 123.82% 111.39% 104.85% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 48,375 46,927 43,075 38,264 34,426 32,403 30,904 34.92%
  QoQ % 3.08% 8.94% 12.57% 11.15% 6.24% 4.85% -
  Horiz. % 156.53% 151.85% 139.38% 123.82% 111.39% 104.85% 100.00%
NOSH 237,600 235,109 156,014 154,481 152,058 152,413 151,568 35.06%
  QoQ % 1.06% 50.70% 0.99% 1.59% -0.23% 0.56% -
  Horiz. % 156.76% 155.12% 102.93% 101.92% 100.32% 100.56% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.59 % 30.05 % 26.29 % 27.18 % 30.59 % 16.61 % 11.84 % 4.19%
  QoQ % -58.10% 14.30% -3.27% -11.15% 84.17% 40.29% -
  Horiz. % 106.33% 253.80% 222.04% 229.56% 258.36% 140.29% 100.00%
ROE 2.46 % 6.86 % 10.00 % 8.56 % 6.01 % 4.09 % 2.25 % 6.15%
  QoQ % -64.14% -31.40% 16.82% 42.43% 46.94% 81.78% -
  Horiz. % 109.33% 304.89% 444.44% 380.44% 267.11% 181.78% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.40 4.97 10.51 7.76 4.61 5.83 3.88 -8.45%
  QoQ % -31.59% -52.71% 35.44% 68.33% -20.93% 50.26% -
  Horiz. % 87.63% 128.09% 270.88% 200.00% 118.81% 150.26% 100.00%
EPS 0.50 1.37 2.76 2.12 1.36 0.87 0.46 5.73%
  QoQ % -63.50% -50.36% 30.19% 55.88% 56.32% 89.13% -
  Horiz. % 108.70% 297.83% 600.00% 460.87% 295.65% 189.13% 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 0.2036 0.1996 0.2761 0.2477 0.2264 0.2126 0.2039 -0.10%
  QoQ % 2.00% -27.71% 11.47% 9.41% 6.49% 4.27% -
  Horiz. % 99.85% 97.89% 135.41% 121.48% 111.03% 104.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.54 3.66 5.15 3.76 2.20 2.79 1.84 24.05%
  QoQ % -30.60% -28.93% 36.97% 70.91% -21.15% 51.63% -
  Horiz. % 138.04% 198.91% 279.89% 204.35% 119.57% 151.63% 100.00%
EPS 0.37 1.01 1.35 1.03 0.65 0.42 0.22 41.56%
  QoQ % -63.37% -25.19% 31.07% 58.46% 54.76% 90.91% -
  Horiz. % 168.18% 459.09% 613.64% 468.18% 295.45% 190.91% 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 0.1518 0.1473 0.1352 0.1201 0.1081 0.1017 0.0970 34.90%
  QoQ % 3.05% 8.95% 12.57% 11.10% 6.29% 4.85% -
  Horiz. % 156.49% 151.86% 139.38% 123.81% 111.44% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3300 0.3700 0.5200 0.5200 0.4600 0.2300 0.3400 -
P/RPS 9.70 7.45 4.95 6.70 9.98 3.95 8.77 6.97%
  QoQ % 30.20% 50.51% -26.12% -32.87% 152.66% -54.96% -
  Horiz. % 110.60% 84.95% 56.44% 76.40% 113.80% 45.04% 100.00%
P/EPS 66.00 27.01 18.84 24.53 33.82 26.44 74.04 -7.40%
  QoQ % 144.35% 43.37% -23.20% -27.47% 27.91% -64.29% -
  Horiz. % 89.14% 36.48% 25.45% 33.13% 45.68% 35.71% 100.00%
EY 1.52 3.70 5.31 4.08 2.96 3.78 1.35 8.25%
  QoQ % -58.92% -30.32% 30.15% 37.84% -21.69% 180.00% -
  Horiz. % 112.59% 274.07% 393.33% 302.22% 219.26% 280.00% 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 1.62 1.85 1.88 2.10 2.03 1.08 1.67 -2.01%
  QoQ % -12.43% -1.60% -10.48% 3.45% 87.96% -35.33% -
  Horiz. % 97.01% 110.78% 112.57% 125.75% 121.56% 64.67% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 24/02/09 -
Price 0.3100 0.3200 0.3700 0.5400 0.4900 0.4900 0.2800 -
P/RPS 9.11 6.44 3.52 6.96 10.64 8.41 7.22 16.82%
  QoQ % 41.46% 82.95% -49.43% -34.59% 26.52% 16.48% -
  Horiz. % 126.18% 89.20% 48.75% 96.40% 147.37% 116.48% 100.00%
P/EPS 62.00 23.36 13.41 25.47 36.03 56.32 60.98 1.12%
  QoQ % 165.41% 74.20% -47.35% -29.31% -36.03% -7.64% -
  Horiz. % 101.67% 38.31% 21.99% 41.77% 59.08% 92.36% 100.00%
EY 1.61 4.28 7.46 3.93 2.78 1.78 1.64 -1.23%
  QoQ % -62.38% -42.63% 89.82% 41.37% 56.18% 8.54% -
  Horiz. % 98.17% 260.98% 454.88% 239.63% 169.51% 108.54% 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 1.52 1.60 1.34 2.18 2.16 2.30 1.37 7.19%
  QoQ % -5.00% 19.40% -38.53% 0.93% -6.09% 67.88% -
  Horiz. % 110.95% 116.79% 97.81% 159.12% 157.66% 167.88% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers