Highlights

[HONGSENG] QoQ Quarter Result on 2013-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -42.57%    YoY -     -68.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,189 8,739 4,363 11,431 10,361 7,636 4,541 48.10%
  QoQ % -6.29% 100.30% -61.83% 10.33% 35.69% 68.16% -
  Horiz. % 180.33% 192.45% 96.08% 251.73% 228.17% 168.16% 100.00%
PBT -1,143 730 -3,595 2,579 2,470 1,313 -1,359 -10.89%
  QoQ % -256.58% 120.31% -239.40% 4.41% 88.12% 196.62% -
  Horiz. % 84.11% -53.72% 264.53% -189.77% -181.75% -96.62% 100.00%
Tax 0 -1 1 -179 -6 -8 113 -
  QoQ % 0.00% -200.00% 100.56% -2,883.33% 25.00% -107.08% -
  Horiz. % 0.00% -0.88% 0.88% -158.41% -5.31% -7.08% 100.00%
NP -1,143 729 -3,594 2,400 2,464 1,305 -1,246 -5.58%
  QoQ % -256.79% 120.28% -249.75% -2.60% 88.81% 204.74% -
  Horiz. % 91.73% -58.51% 288.44% -192.62% -197.75% -104.74% 100.00%
NP to SH -1,077 790 -3,514 1,465 2,551 1,375 -1,054 1.45%
  QoQ % -236.33% 122.48% -339.86% -42.57% 85.53% 230.46% -
  Horiz. % 102.18% -74.95% 333.40% -138.99% -242.03% -130.46% 100.00%
Tax Rate - % 0.14 % - % 6.94 % 0.24 % 0.61 % - % -
  QoQ % 0.00% 0.00% 0.00% 2,791.67% -60.66% 0.00% -
  Horiz. % 0.00% 22.95% 0.00% 1,137.70% 39.34% 100.00% -
Total Cost 9,332 8,010 7,957 9,031 7,897 6,331 5,787 37.47%
  QoQ % 16.50% 0.67% -11.89% 14.36% 24.74% 9.40% -
  Horiz. % 161.26% 138.41% 137.50% 156.06% 136.46% 109.40% 100.00%
Net Worth 68,042 69,400 69,028 72,582 67,713 75,287 73,732 -5.21%
  QoQ % -1.96% 0.54% -4.90% 7.19% -10.06% 2.11% -
  Horiz. % 92.28% 94.12% 93.62% 98.44% 91.84% 102.11% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 4,824 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 350.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 68,042 69,400 69,028 72,582 67,713 75,287 73,732 -5.21%
  QoQ % -1.96% 0.54% -4.90% 7.19% -10.06% 2.11% -
  Horiz. % 92.28% 94.12% 93.62% 98.44% 91.84% 102.11% 100.00%
NOSH 239,333 239,393 240,684 236,811 223,771 241,228 239,545 -0.06%
  QoQ % -0.03% -0.54% 1.64% 5.83% -7.24% 0.70% -
  Horiz. % 99.91% 99.94% 100.48% 98.86% 93.42% 100.70% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -13.96 % 8.34 % -82.37 % 21.00 % 23.78 % 17.09 % -27.44 % -36.25%
  QoQ % -267.39% 110.13% -492.24% -11.69% 39.15% 162.28% -
  Horiz. % 50.87% -30.39% 300.18% -76.53% -86.66% -62.28% 100.00%
ROE -1.58 % 1.14 % -5.09 % 2.02 % 3.77 % 1.83 % -1.43 % 6.87%
  QoQ % -238.60% 122.40% -351.98% -46.42% 106.01% 227.97% -
  Horiz. % 110.49% -79.72% 355.94% -141.26% -263.64% -127.97% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.42 3.65 1.81 4.83 4.63 3.17 1.90 47.92%
  QoQ % -6.30% 101.66% -62.53% 4.32% 46.06% 66.84% -
  Horiz. % 180.00% 192.11% 95.26% 254.21% 243.68% 166.84% 100.00%
EPS -0.45 0.33 -1.46 0.61 1.14 0.57 -0.44 1.51%
  QoQ % -236.36% 122.60% -339.34% -46.49% 100.00% 229.55% -
  Horiz. % 102.27% -75.00% 331.82% -138.64% -259.09% -129.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2843 0.2899 0.2868 0.3065 0.3026 0.3121 0.3078 -5.15%
  QoQ % -1.93% 1.08% -6.43% 1.29% -3.04% 1.40% -
  Horiz. % 92.37% 94.18% 93.18% 99.58% 98.31% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 518,973
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.58 1.68 0.84 2.20 2.00 1.47 0.87 48.80%
  QoQ % -5.95% 100.00% -61.82% 10.00% 36.05% 68.97% -
  Horiz. % 181.61% 193.10% 96.55% 252.87% 229.89% 168.97% 100.00%
EPS -0.21 0.15 -0.68 0.28 0.49 0.26 -0.20 3.30%
  QoQ % -240.00% 122.06% -342.86% -42.86% 88.46% 230.00% -
  Horiz. % 105.00% -75.00% 340.00% -140.00% -245.00% -130.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1311 0.1337 0.1330 0.1399 0.1305 0.1451 0.1421 -5.23%
  QoQ % -1.94% 0.53% -4.93% 7.20% -10.06% 2.11% -
  Horiz. % 92.26% 94.09% 93.60% 98.45% 91.84% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3900 0.3400 0.3450 0.3350 0.3350 0.3950 0.4250 -
P/RPS 11.40 9.31 19.03 6.94 7.24 12.48 22.42 -36.27%
  QoQ % 22.45% -51.08% 174.21% -4.14% -41.99% -44.34% -
  Horiz. % 50.85% 41.53% 84.88% 30.95% 32.29% 55.66% 100.00%
P/EPS -86.67 103.03 -23.63 54.15 29.39 69.30 -96.59 -6.96%
  QoQ % -184.12% 536.01% -143.64% 84.25% -57.59% 171.75% -
  Horiz. % 89.73% -106.67% 24.46% -56.06% -30.43% -71.75% 100.00%
EY -1.15 0.97 -4.23 1.85 3.40 1.44 -1.04 6.93%
  QoQ % -218.56% 122.93% -328.65% -45.59% 136.11% 238.46% -
  Horiz. % 110.58% -93.27% 406.73% -177.88% -326.92% -138.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.37 1.17 1.20 1.09 1.11 1.27 1.38 -0.48%
  QoQ % 17.09% -2.50% 10.09% -1.80% -12.60% -7.97% -
  Horiz. % 99.28% 84.78% 86.96% 78.99% 80.43% 92.03% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 22/05/14 24/02/14 26/11/13 22/08/13 28/05/13 -
Price 0.3650 0.3550 0.3550 0.3200 0.3500 0.3500 0.4200 -
P/RPS 10.67 9.72 19.58 6.63 7.56 11.06 22.16 -38.54%
  QoQ % 9.77% -50.36% 195.32% -12.30% -31.65% -50.09% -
  Horiz. % 48.15% 43.86% 88.36% 29.92% 34.12% 49.91% 100.00%
P/EPS -81.11 107.58 -24.32 51.73 30.70 61.40 -95.45 -10.28%
  QoQ % -175.40% 542.35% -147.01% 68.50% -50.00% 164.33% -
  Horiz. % 84.98% -112.71% 25.48% -54.20% -32.16% -64.33% 100.00%
EY -1.23 0.93 -4.11 1.93 3.26 1.63 -1.05 11.11%
  QoQ % -232.26% 122.63% -312.95% -40.80% 100.00% 255.24% -
  Horiz. % 117.14% -88.57% 391.43% -183.81% -310.48% -155.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.28 1.22 1.24 1.04 1.16 1.12 1.36 -3.96%
  QoQ % 4.92% -1.61% 19.23% -10.34% 3.57% -17.65% -
  Horiz. % 94.12% 89.71% 91.18% 76.47% 85.29% 82.35% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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