Highlights

[MYSCM] QoQ Quarter Result on 2009-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     31.48%    YoY -     518.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,717 8,087 11,674 16,400 11,981 7,006 8,879 33.60%
  QoQ % 69.62% -30.73% -28.82% 36.88% 71.01% -21.09% -
  Horiz. % 154.49% 91.08% 131.48% 184.71% 134.94% 78.91% 100.00%
PBT 3,526 969 3,727 4,605 3,487 2,282 1,349 89.64%
  QoQ % 263.88% -74.00% -19.07% 32.06% 52.80% 69.16% -
  Horiz. % 261.38% 71.83% 276.28% 341.36% 258.49% 169.16% 100.00%
Tax -360 49 -219 -293 -230 -139 126 -
  QoQ % -834.69% 122.37% 25.26% -27.39% -65.47% -210.32% -
  Horiz. % -285.71% 38.89% -173.81% -232.54% -182.54% -110.32% 100.00%
NP 3,166 1,018 3,508 4,312 3,257 2,143 1,475 66.32%
  QoQ % 211.00% -70.98% -18.65% 32.39% 51.98% 45.29% -
  Horiz. % 214.64% 69.02% 237.83% 292.34% 220.81% 145.29% 100.00%
NP to SH 3,166 1,188 3,221 4,306 3,275 2,068 1,326 78.55%
  QoQ % 166.50% -63.12% -25.20% 31.48% 58.37% 55.96% -
  Horiz. % 238.76% 89.59% 242.91% 324.74% 246.98% 155.96% 100.00%
Tax Rate 10.21 % -5.06 % 5.88 % 6.36 % 6.60 % 6.09 % -9.34 % -
  QoQ % 301.78% -186.05% -7.55% -3.64% 8.37% 165.20% -
  Horiz. % -109.31% 54.18% -62.96% -68.09% -70.66% -65.20% 100.00%
Total Cost 10,551 7,069 8,166 12,088 8,724 4,863 7,404 26.61%
  QoQ % 49.26% -13.43% -32.45% 38.56% 79.40% -34.32% -
  Horiz. % 142.50% 95.48% 110.29% 163.26% 117.83% 65.68% 100.00%
Net Worth 52,023 48,375 46,927 43,075 38,264 34,426 32,403 37.07%
  QoQ % 7.54% 3.08% 8.94% 12.57% 11.15% 6.24% -
  Horiz. % 160.55% 149.29% 144.82% 132.94% 118.09% 106.24% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 52,023 48,375 46,927 43,075 38,264 34,426 32,403 37.07%
  QoQ % 7.54% 3.08% 8.94% 12.57% 11.15% 6.24% -
  Horiz. % 160.55% 149.29% 144.82% 132.94% 118.09% 106.24% 100.00%
NOSH 239,848 237,600 235,109 156,014 154,481 152,058 152,413 35.26%
  QoQ % 0.95% 1.06% 50.70% 0.99% 1.59% -0.23% -
  Horiz. % 157.37% 155.89% 154.26% 102.36% 101.36% 99.77% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.08 % 12.59 % 30.05 % 26.29 % 27.18 % 30.59 % 16.61 % 24.50%
  QoQ % 83.32% -58.10% 14.30% -3.27% -11.15% 84.17% -
  Horiz. % 138.95% 75.80% 180.92% 158.28% 163.64% 184.17% 100.00%
ROE 6.09 % 2.46 % 6.86 % 10.00 % 8.56 % 6.01 % 4.09 % 30.36%
  QoQ % 147.56% -64.14% -31.40% 16.82% 42.43% 46.94% -
  Horiz. % 148.90% 60.15% 167.73% 244.50% 209.29% 146.94% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.72 3.40 4.97 10.51 7.76 4.61 5.83 -1.26%
  QoQ % 68.24% -31.59% -52.71% 35.44% 68.33% -20.93% -
  Horiz. % 98.11% 58.32% 85.25% 180.27% 133.10% 79.07% 100.00%
EPS 1.32 0.50 1.37 2.76 2.12 1.36 0.87 32.01%
  QoQ % 164.00% -63.50% -50.36% 30.19% 55.88% 56.32% -
  Horiz. % 151.72% 57.47% 157.47% 317.24% 243.68% 156.32% 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 0.2169 0.2036 0.1996 0.2761 0.2477 0.2264 0.2126 1.34%
  QoQ % 6.53% 2.00% -27.71% 11.47% 9.41% 6.49% -
  Horiz. % 102.02% 95.77% 93.89% 129.87% 116.51% 106.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.31 2.54 3.66 5.15 3.76 2.20 2.79 33.60%
  QoQ % 69.69% -30.60% -28.93% 36.97% 70.91% -21.15% -
  Horiz. % 154.48% 91.04% 131.18% 184.59% 134.77% 78.85% 100.00%
EPS 0.99 0.37 1.01 1.35 1.03 0.65 0.42 77.02%
  QoQ % 167.57% -63.37% -25.19% 31.07% 58.46% 54.76% -
  Horiz. % 235.71% 88.10% 240.48% 321.43% 245.24% 154.76% 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 0.1633 0.1518 0.1473 0.1352 0.1201 0.1081 0.1017 37.08%
  QoQ % 7.58% 3.05% 8.95% 12.57% 11.10% 6.29% -
  Horiz. % 160.57% 149.26% 144.84% 132.94% 118.09% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3100 0.3300 0.3700 0.5200 0.5200 0.4600 0.2300 -
P/RPS 5.42 9.70 7.45 4.95 6.70 9.98 3.95 23.46%
  QoQ % -44.12% 30.20% 50.51% -26.12% -32.87% 152.66% -
  Horiz. % 137.22% 245.57% 188.61% 125.32% 169.62% 252.66% 100.00%
P/EPS 23.48 66.00 27.01 18.84 24.53 33.82 26.44 -7.60%
  QoQ % -64.42% 144.35% 43.37% -23.20% -27.47% 27.91% -
  Horiz. % 88.80% 249.62% 102.16% 71.26% 92.78% 127.91% 100.00%
EY 4.26 1.52 3.70 5.31 4.08 2.96 3.78 8.29%
  QoQ % 180.26% -58.92% -30.32% 30.15% 37.84% -21.69% -
  Horiz. % 112.70% 40.21% 97.88% 140.48% 107.94% 78.31% 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 1.62 1.85 1.88 2.10 2.03 1.08 20.56%
  QoQ % -11.73% -12.43% -1.60% -10.48% 3.45% 87.96% -
  Horiz. % 132.41% 150.00% 171.30% 174.07% 194.44% 187.96% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 -
Price 0.3800 0.3100 0.3200 0.3700 0.5400 0.4900 0.4900 -
P/RPS 6.64 9.11 6.44 3.52 6.96 10.64 8.41 -14.56%
  QoQ % -27.11% 41.46% 82.95% -49.43% -34.59% 26.52% -
  Horiz. % 78.95% 108.32% 76.58% 41.85% 82.76% 126.52% 100.00%
P/EPS 28.79 62.00 23.36 13.41 25.47 36.03 56.32 -36.04%
  QoQ % -53.56% 165.41% 74.20% -47.35% -29.31% -36.03% -
  Horiz. % 51.12% 110.09% 41.48% 23.81% 45.22% 63.97% 100.00%
EY 3.47 1.61 4.28 7.46 3.93 2.78 1.78 55.99%
  QoQ % 115.53% -62.38% -42.63% 89.82% 41.37% 56.18% -
  Horiz. % 194.94% 90.45% 240.45% 419.10% 220.79% 156.18% 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 1.75 1.52 1.60 1.34 2.18 2.16 2.30 -16.64%
  QoQ % 15.13% -5.00% 19.40% -38.53% 0.93% -6.09% -
  Horiz. % 76.09% 66.09% 69.57% 58.26% 94.78% 93.91% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers