Highlights

[MYSCM] QoQ Quarter Result on 2012-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -85.49%    YoY -     -61.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,604 14,256 11,649 8,538 20,101 13,993 9,860 46.91%
  QoQ % 23.48% 22.38% 36.44% -57.52% 43.65% 41.92% -
  Horiz. % 178.54% 144.58% 118.14% 86.59% 203.86% 141.92% 100.00%
PBT 4,185 3,418 2,907 1,162 7,307 2,037 1,378 109.01%
  QoQ % 22.44% 17.58% 150.17% -84.10% 258.71% 47.82% -
  Horiz. % 303.70% 248.04% 210.96% 84.33% 530.26% 147.82% 100.00%
Tax 217 107 -5 -352 -535 393 7 876.61%
  QoQ % 102.80% 2,240.00% 98.58% 34.21% -236.13% 5,514.29% -
  Horiz. % 3,100.00% 1,528.57% -71.43% -5,028.57% -7,642.86% 5,614.29% 100.00%
NP 4,402 3,525 2,902 810 6,772 2,430 1,385 115.42%
  QoQ % 24.88% 21.47% 258.27% -88.04% 178.68% 75.45% -
  Horiz. % 317.83% 254.51% 209.53% 58.48% 488.95% 175.45% 100.00%
NP to SH 4,663 3,358 2,810 979 6,747 2,383 1,329 130.02%
  QoQ % 38.86% 19.50% 187.03% -85.49% 183.13% 79.31% -
  Horiz. % 350.87% 252.67% 211.44% 73.66% 507.67% 179.31% 100.00%
Tax Rate -5.19 % -3.13 % 0.17 % 30.29 % 7.32 % -19.29 % -0.51 % 366.31%
  QoQ % -65.81% -1,941.18% -99.44% 313.80% 137.95% -3,682.35% -
  Horiz. % 1,017.65% 613.73% -33.33% -5,939.22% -1,435.29% 3,782.35% 100.00%
Total Cost 13,202 10,731 8,747 7,728 13,329 11,563 8,475 34.20%
  QoQ % 23.03% 22.68% 13.19% -42.02% 15.27% 36.44% -
  Horiz. % 155.78% 126.62% 103.21% 91.19% 157.27% 136.44% 100.00%
Net Worth 75,424 69,846 66,455 69,150 68,474 61,576 58,214 18.75%
  QoQ % 7.99% 5.10% -3.90% 0.99% 11.20% 5.77% -
  Horiz. % 129.56% 119.98% 114.16% 118.79% 117.62% 105.77% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 6,004 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 213.68 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 75,424 69,846 66,455 69,150 68,474 61,576 58,214 18.75%
  QoQ % 7.99% 5.10% -3.90% 0.99% 11.20% 5.77% -
  Horiz. % 129.56% 119.98% 114.16% 118.79% 117.62% 105.77% 100.00%
NOSH 239,899 239,857 240,170 238,780 239,255 238,300 237,321 0.72%
  QoQ % 0.02% -0.13% 0.58% -0.20% 0.40% 0.41% -
  Horiz. % 101.09% 101.07% 101.20% 100.61% 100.81% 100.41% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 25.01 % 24.73 % 24.91 % 9.49 % 33.69 % 17.37 % 14.05 % 46.62%
  QoQ % 1.13% -0.72% 162.49% -71.83% 93.96% 23.63% -
  Horiz. % 178.01% 176.01% 177.30% 67.54% 239.79% 123.63% 100.00%
ROE 6.18 % 4.81 % 4.23 % 1.42 % 9.85 % 3.87 % 2.28 % 93.82%
  QoQ % 28.48% 13.71% 197.89% -85.58% 154.52% 69.74% -
  Horiz. % 271.05% 210.96% 185.53% 62.28% 432.02% 169.74% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.34 5.94 4.85 3.58 8.40 5.87 4.15 46.00%
  QoQ % 23.57% 22.47% 35.47% -57.38% 43.10% 41.45% -
  Horiz. % 176.87% 143.13% 116.87% 86.27% 202.41% 141.45% 100.00%
EPS 1.94 1.40 1.17 0.41 2.82 1.00 0.56 128.09%
  QoQ % 38.57% 19.66% 185.37% -85.46% 182.00% 78.57% -
  Horiz. % 346.43% 250.00% 208.93% 73.21% 503.57% 178.57% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3144 0.2912 0.2767 0.2896 0.2862 0.2584 0.2453 17.90%
  QoQ % 7.97% 5.24% -4.45% 1.19% 10.76% 5.34% -
  Horiz. % 128.17% 118.71% 112.80% 118.06% 116.67% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 511,502
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.44 2.79 2.28 1.67 3.93 2.74 1.93 46.75%
  QoQ % 23.30% 22.37% 36.53% -57.51% 43.43% 41.97% -
  Horiz. % 178.24% 144.56% 118.13% 86.53% 203.63% 141.97% 100.00%
EPS 0.91 0.66 0.55 0.19 1.32 0.47 0.26 129.65%
  QoQ % 37.88% 20.00% 189.47% -85.61% 180.85% 80.77% -
  Horiz. % 350.00% 253.85% 211.54% 73.08% 507.69% 180.77% 100.00%
DPS 0.00 0.00 1.17 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1475 0.1366 0.1299 0.1352 0.1339 0.1204 0.1138 18.78%
  QoQ % 7.98% 5.16% -3.92% 0.97% 11.21% 5.80% -
  Horiz. % 129.61% 120.04% 114.15% 118.80% 117.66% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4200 0.3600 0.3800 0.4300 0.4000 0.3100 0.3500 -
P/RPS 5.72 6.06 7.83 12.03 4.76 5.28 8.42 -22.63%
  QoQ % -5.61% -22.61% -34.91% 152.73% -9.85% -37.29% -
  Horiz. % 67.93% 71.97% 92.99% 142.87% 56.53% 62.71% 100.00%
P/EPS 21.61 25.71 32.48 104.88 14.18 31.00 62.50 -50.58%
  QoQ % -15.95% -20.84% -69.03% 639.63% -54.26% -50.40% -
  Horiz. % 34.58% 41.14% 51.97% 167.81% 22.69% 49.60% 100.00%
EY 4.63 3.89 3.08 0.95 7.05 3.23 1.60 102.41%
  QoQ % 19.02% 26.30% 224.21% -86.52% 118.27% 101.87% -
  Horiz. % 289.38% 243.13% 192.50% 59.38% 440.62% 201.88% 100.00%
DY 0.00 0.00 6.58 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.34 1.24 1.37 1.48 1.40 1.20 1.43 -4.22%
  QoQ % 8.06% -9.49% -7.43% 5.71% 16.67% -16.08% -
  Horiz. % 93.71% 86.71% 95.80% 103.50% 97.90% 83.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 28/05/12 28/02/12 24/11/11 24/08/11 -
Price 0.4450 0.3800 0.3500 0.4100 0.4300 0.3400 0.3200 -
P/RPS 6.06 6.39 7.22 11.47 5.12 5.79 7.70 -14.70%
  QoQ % -5.16% -11.50% -37.05% 124.02% -11.57% -24.81% -
  Horiz. % 78.70% 82.99% 93.77% 148.96% 66.49% 75.19% 100.00%
P/EPS 22.89 27.14 29.91 100.00 15.25 34.00 57.14 -45.51%
  QoQ % -15.66% -9.26% -70.09% 555.74% -55.15% -40.50% -
  Horiz. % 40.06% 47.50% 52.35% 175.01% 26.69% 59.50% 100.00%
EY 4.37 3.68 3.34 1.00 6.56 2.94 1.75 83.55%
  QoQ % 18.75% 10.18% 234.00% -84.76% 123.13% 68.00% -
  Horiz. % 249.71% 210.29% 190.86% 57.14% 374.86% 168.00% 100.00%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.42 1.30 1.26 1.42 1.50 1.32 1.30 6.03%
  QoQ % 9.23% 3.17% -11.27% -5.33% 13.64% 1.54% -
  Horiz. % 109.23% 100.00% 96.92% 109.23% 115.38% 101.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS