Highlights

[HONGSENG] QoQ Quarter Result on 2012-09-30 [#3]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     19.50%    YoY -     40.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,636 4,541 17,604 14,256 11,649 8,538 20,101 -47.58%
  QoQ % 68.16% -74.20% 23.48% 22.38% 36.44% -57.52% -
  Horiz. % 37.99% 22.59% 87.58% 70.92% 57.95% 42.48% 100.00%
PBT 1,313 -1,359 4,185 3,418 2,907 1,162 7,307 -68.19%
  QoQ % 196.62% -132.47% 22.44% 17.58% 150.17% -84.10% -
  Horiz. % 17.97% -18.60% 57.27% 46.78% 39.78% 15.90% 100.00%
Tax -8 113 217 107 -5 -352 -535 -93.95%
  QoQ % -107.08% -47.93% 102.80% 2,240.00% 98.58% 34.21% -
  Horiz. % 1.50% -21.12% -40.56% -20.00% 0.93% 65.79% 100.00%
NP 1,305 -1,246 4,402 3,525 2,902 810 6,772 -66.67%
  QoQ % 204.74% -128.31% 24.88% 21.47% 258.27% -88.04% -
  Horiz. % 19.27% -18.40% 65.00% 52.05% 42.85% 11.96% 100.00%
NP to SH 1,375 -1,054 4,663 3,358 2,810 979 6,747 -65.40%
  QoQ % 230.46% -122.60% 38.86% 19.50% 187.03% -85.49% -
  Horiz. % 20.38% -15.62% 69.11% 49.77% 41.65% 14.51% 100.00%
Tax Rate 0.61 % - % -5.19 % -3.13 % 0.17 % 30.29 % 7.32 % -80.95%
  QoQ % 0.00% 0.00% -65.81% -1,941.18% -99.44% 313.80% -
  Horiz. % 8.33% 0.00% -70.90% -42.76% 2.32% 413.80% 100.00%
Total Cost 6,331 5,787 13,202 10,731 8,747 7,728 13,329 -39.15%
  QoQ % 9.40% -56.17% 23.03% 22.68% 13.19% -42.02% -
  Horiz. % 47.50% 43.42% 99.05% 80.51% 65.62% 57.98% 100.00%
Net Worth 75,287 73,732 75,424 69,846 66,455 69,150 68,474 6.53%
  QoQ % 2.11% -2.24% 7.99% 5.10% -3.90% 0.99% -
  Horiz. % 109.95% 107.68% 110.15% 102.00% 97.05% 100.99% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,824 - - - 6,004 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.35% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 350.88 % - % - % - % 213.68 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.21% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 75,287 73,732 75,424 69,846 66,455 69,150 68,474 6.53%
  QoQ % 2.11% -2.24% 7.99% 5.10% -3.90% 0.99% -
  Horiz. % 109.95% 107.68% 110.15% 102.00% 97.05% 100.99% 100.00%
NOSH 241,228 239,545 239,899 239,857 240,170 238,780 239,255 0.55%
  QoQ % 0.70% -0.15% 0.02% -0.13% 0.58% -0.20% -
  Horiz. % 100.82% 100.12% 100.27% 100.25% 100.38% 99.80% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.09 % -27.44 % 25.01 % 24.73 % 24.91 % 9.49 % 33.69 % -36.42%
  QoQ % 162.28% -209.72% 1.13% -0.72% 162.49% -71.83% -
  Horiz. % 50.73% -81.45% 74.24% 73.40% 73.94% 28.17% 100.00%
ROE 1.83 % -1.43 % 6.18 % 4.81 % 4.23 % 1.42 % 9.85 % -67.47%
  QoQ % 227.97% -123.14% 28.48% 13.71% 197.89% -85.58% -
  Horiz. % 18.58% -14.52% 62.74% 48.83% 42.94% 14.42% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.17 1.90 7.34 5.94 4.85 3.58 8.40 -47.81%
  QoQ % 66.84% -74.11% 23.57% 22.47% 35.47% -57.38% -
  Horiz. % 37.74% 22.62% 87.38% 70.71% 57.74% 42.62% 100.00%
EPS 0.57 -0.44 1.94 1.40 1.17 0.41 2.82 -65.59%
  QoQ % 229.55% -122.68% 38.57% 19.66% 185.37% -85.46% -
  Horiz. % 20.21% -15.60% 68.79% 49.65% 41.49% 14.54% 100.00%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3121 0.3078 0.3144 0.2912 0.2767 0.2896 0.2862 5.95%
  QoQ % 1.40% -2.10% 7.97% 5.24% -4.45% 1.19% -
  Horiz. % 109.05% 107.55% 109.85% 101.75% 96.68% 101.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.47 0.87 3.39 2.74 2.24 1.64 3.87 -47.58%
  QoQ % 68.97% -74.34% 23.72% 22.32% 36.59% -57.62% -
  Horiz. % 37.98% 22.48% 87.60% 70.80% 57.88% 42.38% 100.00%
EPS 0.26 -0.20 0.90 0.65 0.54 0.19 1.30 -65.83%
  QoQ % 230.00% -122.22% 38.46% 20.37% 184.21% -85.38% -
  Horiz. % 20.00% -15.38% 69.23% 50.00% 41.54% 14.62% 100.00%
DPS 0.93 0.00 0.00 0.00 1.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.17% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1449 0.1419 0.1452 0.1344 0.1279 0.1331 0.1318 6.53%
  QoQ % 2.11% -2.27% 8.04% 5.08% -3.91% 0.99% -
  Horiz. % 109.94% 107.66% 110.17% 101.97% 97.04% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3950 0.4250 0.4200 0.3600 0.3800 0.4300 0.4000 -
P/RPS 12.48 22.42 5.72 6.06 7.83 12.03 4.76 90.25%
  QoQ % -44.34% 291.96% -5.61% -22.61% -34.91% 152.73% -
  Horiz. % 262.18% 471.01% 120.17% 127.31% 164.50% 252.73% 100.00%
P/EPS 69.30 -96.59 21.61 25.71 32.48 104.88 14.18 188.26%
  QoQ % 171.75% -546.97% -15.95% -20.84% -69.03% 639.63% -
  Horiz. % 488.72% -681.17% 152.40% 181.31% 229.05% 739.63% 100.00%
EY 1.44 -1.04 4.63 3.89 3.08 0.95 7.05 -65.35%
  QoQ % 238.46% -122.46% 19.02% 26.30% 224.21% -86.52% -
  Horiz. % 20.43% -14.75% 65.67% 55.18% 43.69% 13.48% 100.00%
DY 5.06 0.00 0.00 0.00 6.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.90% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.27 1.38 1.34 1.24 1.37 1.48 1.40 -6.30%
  QoQ % -7.97% 2.99% 8.06% -9.49% -7.43% 5.71% -
  Horiz. % 90.71% 98.57% 95.71% 88.57% 97.86% 105.71% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 28/05/13 26/02/13 27/11/12 28/08/12 28/05/12 28/02/12 -
Price 0.3500 0.4200 0.4450 0.3800 0.3500 0.4100 0.4300 -
P/RPS 11.06 22.16 6.06 6.39 7.22 11.47 5.12 67.18%
  QoQ % -50.09% 265.68% -5.16% -11.50% -37.05% 124.02% -
  Horiz. % 216.02% 432.81% 118.36% 124.80% 141.02% 224.02% 100.00%
P/EPS 61.40 -95.45 22.89 27.14 29.91 100.00 15.25 153.30%
  QoQ % 164.33% -516.99% -15.66% -9.26% -70.09% 555.74% -
  Horiz. % 402.62% -625.90% 150.10% 177.97% 196.13% 655.74% 100.00%
EY 1.63 -1.05 4.37 3.68 3.34 1.00 6.56 -60.51%
  QoQ % 255.24% -124.03% 18.75% 10.18% 234.00% -84.76% -
  Horiz. % 24.85% -16.01% 66.62% 56.10% 50.91% 15.24% 100.00%
DY 5.71 0.00 0.00 0.00 7.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.97% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.12 1.36 1.42 1.30 1.26 1.42 1.50 -17.71%
  QoQ % -17.65% -4.23% 9.23% 3.17% -11.27% -5.33% -
  Horiz. % 74.67% 90.67% 94.67% 86.67% 84.00% 94.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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!
PARTNERS & BROKERS