Highlights

[MYSCM] QoQ Quarter Result on 2010-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     166.50%    YoY -     -3.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 9,860 10,156 13,097 13,717 8,087 11,674 16,400 -28.83%
  QoQ % -2.91% -22.46% -4.52% 69.62% -30.73% -28.82% -
  Horiz. % 60.12% 61.93% 79.86% 83.64% 49.31% 71.18% 100.00%
PBT 1,378 2,801 3,187 3,526 969 3,727 4,605 -55.36%
  QoQ % -50.80% -12.11% -9.61% 263.88% -74.00% -19.07% -
  Horiz. % 29.92% 60.83% 69.21% 76.57% 21.04% 80.93% 100.00%
Tax 7 -182 -264 -360 49 -219 -293 -
  QoQ % 103.85% 31.06% 26.67% -834.69% 122.37% 25.26% -
  Horiz. % -2.39% 62.12% 90.10% 122.87% -16.72% 74.74% 100.00%
NP 1,385 2,619 2,923 3,166 1,018 3,508 4,312 -53.20%
  QoQ % -47.12% -10.40% -7.68% 211.00% -70.98% -18.65% -
  Horiz. % 32.12% 60.74% 67.79% 73.42% 23.61% 81.35% 100.00%
NP to SH 1,329 2,572 2,927 3,166 1,188 3,221 4,306 -54.43%
  QoQ % -48.33% -12.13% -7.55% 166.50% -63.12% -25.20% -
  Horiz. % 30.86% 59.73% 67.97% 73.53% 27.59% 74.80% 100.00%
Tax Rate -0.51 % 6.50 % 8.28 % 10.21 % -5.06 % 5.88 % 6.36 % -
  QoQ % -107.85% -21.50% -18.90% 301.78% -186.05% -7.55% -
  Horiz. % -8.02% 102.20% 130.19% 160.53% -79.56% 92.45% 100.00%
Total Cost 8,475 7,537 10,174 10,551 7,069 8,166 12,088 -21.13%
  QoQ % 12.45% -25.92% -3.57% 49.26% -13.43% -32.45% -
  Horiz. % 70.11% 62.35% 84.17% 87.28% 58.48% 67.55% 100.00%
Net Worth 58,214 57,036 54,965 52,023 48,375 46,927 43,075 22.30%
  QoQ % 2.07% 3.77% 5.66% 7.54% 3.08% 8.94% -
  Horiz. % 135.15% 132.41% 127.60% 120.77% 112.30% 108.94% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 58,214 57,036 54,965 52,023 48,375 46,927 43,075 22.30%
  QoQ % 2.07% 3.77% 5.66% 7.54% 3.08% 8.94% -
  Horiz. % 135.15% 132.41% 127.60% 120.77% 112.30% 108.94% 100.00%
NOSH 237,321 238,148 239,918 239,848 237,600 235,109 156,014 32.37%
  QoQ % -0.35% -0.74% 0.03% 0.95% 1.06% 50.70% -
  Horiz. % 152.11% 152.64% 153.78% 153.73% 152.29% 150.70% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.05 % 25.79 % 22.32 % 23.08 % 12.59 % 30.05 % 26.29 % -34.22%
  QoQ % -45.52% 15.55% -3.29% 83.32% -58.10% 14.30% -
  Horiz. % 53.44% 98.10% 84.90% 87.79% 47.89% 114.30% 100.00%
ROE 2.28 % 4.51 % 5.33 % 6.09 % 2.46 % 6.86 % 10.00 % -62.78%
  QoQ % -49.45% -15.38% -12.48% 147.56% -64.14% -31.40% -
  Horiz. % 22.80% 45.10% 53.30% 60.90% 24.60% 68.60% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.15 4.26 5.46 5.72 3.40 4.97 10.51 -46.27%
  QoQ % -2.58% -21.98% -4.55% 68.24% -31.59% -52.71% -
  Horiz. % 39.49% 40.53% 51.95% 54.42% 32.35% 47.29% 100.00%
EPS 0.56 1.08 1.22 1.32 0.50 1.37 2.76 -65.57%
  QoQ % -48.15% -11.48% -7.58% 164.00% -63.50% -50.36% -
  Horiz. % 20.29% 39.13% 44.20% 47.83% 18.12% 49.64% 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 0.2453 0.2395 0.2291 0.2169 0.2036 0.1996 0.2761 -7.60%
  QoQ % 2.42% 4.54% 5.62% 6.53% 2.00% -27.71% -
  Horiz. % 88.84% 86.74% 82.98% 78.56% 73.74% 72.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.09 3.19 4.11 4.31 2.54 3.66 5.15 -28.93%
  QoQ % -3.13% -22.38% -4.64% 69.69% -30.60% -28.93% -
  Horiz. % 60.00% 61.94% 79.81% 83.69% 49.32% 71.07% 100.00%
EPS 0.42 0.81 0.92 0.99 0.37 1.01 1.35 -54.18%
  QoQ % -48.15% -11.96% -7.07% 167.57% -63.37% -25.19% -
  Horiz. % 31.11% 60.00% 68.15% 73.33% 27.41% 74.81% 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 0.1827 0.1790 0.1725 0.1633 0.1518 0.1473 0.1352 22.30%
  QoQ % 2.07% 3.77% 5.63% 7.58% 3.05% 8.95% -
  Horiz. % 135.13% 132.40% 127.59% 120.78% 112.28% 108.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3500 0.3800 0.3400 0.3100 0.3300 0.3700 0.5200 -
P/RPS 8.42 8.91 6.23 5.42 9.70 7.45 4.95 42.64%
  QoQ % -5.50% 43.02% 14.94% -44.12% 30.20% 50.51% -
  Horiz. % 170.10% 180.00% 125.86% 109.49% 195.96% 150.51% 100.00%
P/EPS 62.50 35.19 27.87 23.48 66.00 27.01 18.84 122.92%
  QoQ % 77.61% 26.26% 18.70% -64.42% 144.35% 43.37% -
  Horiz. % 331.74% 186.78% 147.93% 124.63% 350.32% 143.37% 100.00%
EY 1.60 2.84 3.59 4.26 1.52 3.70 5.31 -55.15%
  QoQ % -43.66% -20.89% -15.73% 180.26% -58.92% -30.32% -
  Horiz. % 30.13% 53.48% 67.61% 80.23% 28.63% 69.68% 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 1.43 1.59 1.48 1.43 1.62 1.85 1.88 -16.71%
  QoQ % -10.06% 7.43% 3.50% -11.73% -12.43% -1.60% -
  Horiz. % 76.06% 84.57% 78.72% 76.06% 86.17% 98.40% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 25/11/10 25/08/10 26/05/10 23/02/10 -
Price 0.3200 0.3700 0.3800 0.3800 0.3100 0.3200 0.3700 -
P/RPS 7.70 8.68 6.96 6.64 9.11 6.44 3.52 68.75%
  QoQ % -11.29% 24.71% 4.82% -27.11% 41.46% 82.95% -
  Horiz. % 218.75% 246.59% 197.73% 188.64% 258.81% 182.95% 100.00%
P/EPS 57.14 34.26 31.15 28.79 62.00 23.36 13.41 163.53%
  QoQ % 66.78% 9.98% 8.20% -53.56% 165.41% 74.20% -
  Horiz. % 426.10% 255.48% 232.29% 214.69% 462.34% 174.20% 100.00%
EY 1.75 2.92 3.21 3.47 1.61 4.28 7.46 -62.06%
  QoQ % -40.07% -9.03% -7.49% 115.53% -62.38% -42.63% -
  Horiz. % 23.46% 39.14% 43.03% 46.51% 21.58% 57.37% 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 1.30 1.54 1.66 1.75 1.52 1.60 1.34 -2.01%
  QoQ % -15.58% -7.23% -5.14% 15.13% -5.00% 19.40% -
  Horiz. % 97.01% 114.93% 123.88% 130.60% 113.43% 119.40% 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.
 


 

226  282  500  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers