Highlights

[MYSCM] QoQ Quarter Result on 2010-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -25.20%    YoY -     142.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,097 13,717 8,087 11,674 16,400 11,981 7,006 51.58%
  QoQ % -4.52% 69.62% -30.73% -28.82% 36.88% 71.01% -
  Horiz. % 186.94% 195.79% 115.43% 166.63% 234.09% 171.01% 100.00%
PBT 3,187 3,526 969 3,727 4,605 3,487 2,282 24.87%
  QoQ % -9.61% 263.88% -74.00% -19.07% 32.06% 52.80% -
  Horiz. % 139.66% 154.51% 42.46% 163.32% 201.80% 152.80% 100.00%
Tax -264 -360 49 -219 -293 -230 -139 53.19%
  QoQ % 26.67% -834.69% 122.37% 25.26% -27.39% -65.47% -
  Horiz. % 189.93% 258.99% -35.25% 157.55% 210.79% 165.47% 100.00%
NP 2,923 3,166 1,018 3,508 4,312 3,257 2,143 22.92%
  QoQ % -7.68% 211.00% -70.98% -18.65% 32.39% 51.98% -
  Horiz. % 136.40% 147.74% 47.50% 163.70% 201.21% 151.98% 100.00%
NP to SH 2,927 3,166 1,188 3,221 4,306 3,275 2,068 25.98%
  QoQ % -7.55% 166.50% -63.12% -25.20% 31.48% 58.37% -
  Horiz. % 141.54% 153.09% 57.45% 155.75% 208.22% 158.37% 100.00%
Tax Rate 8.28 % 10.21 % -5.06 % 5.88 % 6.36 % 6.60 % 6.09 % 22.66%
  QoQ % -18.90% 301.78% -186.05% -7.55% -3.64% 8.37% -
  Horiz. % 135.96% 167.65% -83.09% 96.55% 104.43% 108.37% 100.00%
Total Cost 10,174 10,551 7,069 8,166 12,088 8,724 4,863 63.36%
  QoQ % -3.57% 49.26% -13.43% -32.45% 38.56% 79.40% -
  Horiz. % 209.21% 216.96% 145.36% 167.92% 248.57% 179.40% 100.00%
Net Worth 54,965 52,023 48,375 46,927 43,075 38,264 34,426 36.49%
  QoQ % 5.66% 7.54% 3.08% 8.94% 12.57% 11.15% -
  Horiz. % 159.66% 151.12% 140.52% 136.31% 125.12% 111.15% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,965 52,023 48,375 46,927 43,075 38,264 34,426 36.49%
  QoQ % 5.66% 7.54% 3.08% 8.94% 12.57% 11.15% -
  Horiz. % 159.66% 151.12% 140.52% 136.31% 125.12% 111.15% 100.00%
NOSH 239,918 239,848 237,600 235,109 156,014 154,481 152,058 35.42%
  QoQ % 0.03% 0.95% 1.06% 50.70% 0.99% 1.59% -
  Horiz. % 157.78% 157.73% 156.26% 154.62% 102.60% 101.59% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.32 % 23.08 % 12.59 % 30.05 % 26.29 % 27.18 % 30.59 % -18.91%
  QoQ % -3.29% 83.32% -58.10% 14.30% -3.27% -11.15% -
  Horiz. % 72.97% 75.45% 41.16% 98.23% 85.94% 88.85% 100.00%
ROE 5.33 % 6.09 % 2.46 % 6.86 % 10.00 % 8.56 % 6.01 % -7.67%
  QoQ % -12.48% 147.56% -64.14% -31.40% 16.82% 42.43% -
  Horiz. % 88.69% 101.33% 40.93% 114.14% 166.39% 142.43% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.46 5.72 3.40 4.97 10.51 7.76 4.61 11.91%
  QoQ % -4.55% 68.24% -31.59% -52.71% 35.44% 68.33% -
  Horiz. % 118.44% 124.08% 73.75% 107.81% 227.98% 168.33% 100.00%
EPS 1.22 1.32 0.50 1.37 2.76 2.12 1.36 -6.97%
  QoQ % -7.58% 164.00% -63.50% -50.36% 30.19% 55.88% -
  Horiz. % 89.71% 97.06% 36.76% 100.74% 202.94% 155.88% 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 0.2291 0.2169 0.2036 0.1996 0.2761 0.2477 0.2264 0.79%
  QoQ % 5.62% 6.53% 2.00% -27.71% 11.47% 9.41% -
  Horiz. % 101.19% 95.80% 89.93% 88.16% 121.95% 109.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.11 4.31 2.54 3.66 5.15 3.76 2.20 51.51%
  QoQ % -4.64% 69.69% -30.60% -28.93% 36.97% 70.91% -
  Horiz. % 186.82% 195.91% 115.45% 166.36% 234.09% 170.91% 100.00%
EPS 0.92 0.99 0.37 1.01 1.35 1.03 0.65 25.98%
  QoQ % -7.07% 167.57% -63.37% -25.19% 31.07% 58.46% -
  Horiz. % 141.54% 152.31% 56.92% 155.38% 207.69% 158.46% 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 0.1725 0.1633 0.1518 0.1473 0.1352 0.1201 0.1081 36.44%
  QoQ % 5.63% 7.58% 3.05% 8.95% 12.57% 11.10% -
  Horiz. % 159.57% 151.06% 140.43% 136.26% 125.07% 111.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.3400 0.3100 0.3300 0.3700 0.5200 0.5200 0.4600 -
P/RPS 6.23 5.42 9.70 7.45 4.95 6.70 9.98 -26.90%
  QoQ % 14.94% -44.12% 30.20% 50.51% -26.12% -32.87% -
  Horiz. % 62.42% 54.31% 97.19% 74.65% 49.60% 67.13% 100.00%
P/EPS 27.87 23.48 66.00 27.01 18.84 24.53 33.82 -12.07%
  QoQ % 18.70% -64.42% 144.35% 43.37% -23.20% -27.47% -
  Horiz. % 82.41% 69.43% 195.15% 79.86% 55.71% 72.53% 100.00%
EY 3.59 4.26 1.52 3.70 5.31 4.08 2.96 13.69%
  QoQ % -15.73% 180.26% -58.92% -30.32% 30.15% 37.84% -
  Horiz. % 121.28% 143.92% 51.35% 125.00% 179.39% 137.84% 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 1.48 1.43 1.62 1.85 1.88 2.10 2.03 -18.95%
  QoQ % 3.50% -11.73% -12.43% -1.60% -10.48% 3.45% -
  Horiz. % 72.91% 70.44% 79.80% 91.13% 92.61% 103.45% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 25/08/10 26/05/10 23/02/10 30/11/09 26/08/09 -
Price 0.3800 0.3800 0.3100 0.3200 0.3700 0.5400 0.4900 -
P/RPS 6.96 6.64 9.11 6.44 3.52 6.96 10.64 -24.59%
  QoQ % 4.82% -27.11% 41.46% 82.95% -49.43% -34.59% -
  Horiz. % 65.41% 62.41% 85.62% 60.53% 33.08% 65.41% 100.00%
P/EPS 31.15 28.79 62.00 23.36 13.41 25.47 36.03 -9.22%
  QoQ % 8.20% -53.56% 165.41% 74.20% -47.35% -29.31% -
  Horiz. % 86.46% 79.91% 172.08% 64.83% 37.22% 70.69% 100.00%
EY 3.21 3.47 1.61 4.28 7.46 3.93 2.78 10.03%
  QoQ % -7.49% 115.53% -62.38% -42.63% 89.82% 41.37% -
  Horiz. % 115.47% 124.82% 57.91% 153.96% 268.35% 141.37% 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 1.66 1.75 1.52 1.60 1.34 2.18 2.16 -16.06%
  QoQ % -5.14% 15.13% -5.00% 19.40% -38.53% 0.93% -
  Horiz. % 76.85% 81.02% 70.37% 74.07% 62.04% 100.93% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers