Highlights

[MYSCM] QoQ Quarter Result on 2013-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -122.60%    YoY -     -207.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,431 10,361 7,636 4,541 17,604 14,256 11,649 -1.25%
  QoQ % 10.33% 35.69% 68.16% -74.20% 23.48% 22.38% -
  Horiz. % 98.13% 88.94% 65.55% 38.98% 151.12% 122.38% 100.00%
PBT 2,579 2,470 1,313 -1,359 4,185 3,418 2,907 -7.65%
  QoQ % 4.41% 88.12% 196.62% -132.47% 22.44% 17.58% -
  Horiz. % 88.72% 84.97% 45.17% -46.75% 143.96% 117.58% 100.00%
Tax -179 -6 -8 113 217 107 -5 979.17%
  QoQ % -2,883.33% 25.00% -107.08% -47.93% 102.80% 2,240.00% -
  Horiz. % 3,580.00% 120.00% 160.00% -2,260.00% -4,340.00% -2,140.00% 100.00%
NP 2,400 2,464 1,305 -1,246 4,402 3,525 2,902 -11.86%
  QoQ % -2.60% 88.81% 204.74% -128.31% 24.88% 21.47% -
  Horiz. % 82.70% 84.91% 44.97% -42.94% 151.69% 121.47% 100.00%
NP to SH 1,465 2,551 1,375 -1,054 4,663 3,358 2,810 -35.15%
  QoQ % -42.57% 85.53% 230.46% -122.60% 38.86% 19.50% -
  Horiz. % 52.14% 90.78% 48.93% -37.51% 165.94% 119.50% 100.00%
Tax Rate 6.94 % 0.24 % 0.61 % - % -5.19 % -3.13 % 0.17 % 1,077.62%
  QoQ % 2,791.67% -60.66% 0.00% 0.00% -65.81% -1,941.18% -
  Horiz. % 4,082.35% 141.18% 358.82% 0.00% -3,052.94% -1,841.18% 100.00%
Total Cost 9,031 7,897 6,331 5,787 13,202 10,731 8,747 2.15%
  QoQ % 14.36% 24.74% 9.40% -56.17% 23.03% 22.68% -
  Horiz. % 103.25% 90.28% 72.38% 66.16% 150.93% 122.68% 100.00%
Net Worth 72,582 67,713 75,287 73,732 75,424 69,846 66,455 6.04%
  QoQ % 7.19% -10.06% 2.11% -2.24% 7.99% 5.10% -
  Horiz. % 109.22% 101.89% 113.29% 110.95% 113.50% 105.10% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 4,824 - - - 6,004 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 164.21% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 72,582 67,713 75,287 73,732 75,424 69,846 66,455 6.04%
  QoQ % 7.19% -10.06% 2.11% -2.24% 7.99% 5.10% -
  Horiz. % 109.22% 101.89% 113.29% 110.95% 113.50% 105.10% 100.00%
NOSH 236,811 223,771 241,228 239,545 239,899 239,857 240,170 -0.93%
  QoQ % 5.83% -7.24% 0.70% -0.15% 0.02% -0.13% -
  Horiz. % 98.60% 93.17% 100.44% 99.74% 99.89% 99.87% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.00 % 23.78 % 17.09 % -27.44 % 25.01 % 24.73 % 24.91 % -10.73%
  QoQ % -11.69% 39.15% 162.28% -209.72% 1.13% -0.72% -
  Horiz. % 84.30% 95.46% 68.61% -110.16% 100.40% 99.28% 100.00%
ROE 2.02 % 3.77 % 1.83 % -1.43 % 6.18 % 4.81 % 4.23 % -38.82%
  QoQ % -46.42% 106.01% 227.97% -123.14% 28.48% 13.71% -
  Horiz. % 47.75% 89.13% 43.26% -33.81% 146.10% 113.71% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.83 4.63 3.17 1.90 7.34 5.94 4.85 -0.27%
  QoQ % 4.32% 46.06% 66.84% -74.11% 23.57% 22.47% -
  Horiz. % 99.59% 95.46% 65.36% 39.18% 151.34% 122.47% 100.00%
EPS 0.61 1.14 0.57 -0.44 1.94 1.40 1.17 -35.14%
  QoQ % -46.49% 100.00% 229.55% -122.68% 38.57% 19.66% -
  Horiz. % 52.14% 97.44% 48.72% -37.61% 165.81% 119.66% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3065 0.3026 0.3121 0.3078 0.3144 0.2912 0.2767 7.04%
  QoQ % 1.29% -3.04% 1.40% -2.10% 7.97% 5.24% -
  Horiz. % 110.77% 109.36% 112.79% 111.24% 113.62% 105.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.59 3.25 2.40 1.43 5.53 4.47 3.66 -1.28%
  QoQ % 10.46% 35.42% 67.83% -74.14% 23.71% 22.13% -
  Horiz. % 98.09% 88.80% 65.57% 39.07% 151.09% 122.13% 100.00%
EPS 0.46 0.80 0.43 -0.33 1.46 1.05 0.88 -35.03%
  QoQ % -42.50% 86.05% 230.30% -122.60% 39.05% 19.32% -
  Horiz. % 52.27% 90.91% 48.86% -37.50% 165.91% 119.32% 100.00%
DPS 0.00 0.00 1.51 0.00 0.00 0.00 1.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.32% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2278 0.2125 0.2363 0.2314 0.2367 0.2192 0.2086 6.03%
  QoQ % 7.20% -10.07% 2.12% -2.24% 7.98% 5.08% -
  Horiz. % 109.20% 101.87% 113.28% 110.93% 113.47% 105.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3350 0.3350 0.3950 0.4250 0.4200 0.3600 0.3800 -
P/RPS 6.94 7.24 12.48 22.42 5.72 6.06 7.83 -7.71%
  QoQ % -4.14% -41.99% -44.34% 291.96% -5.61% -22.61% -
  Horiz. % 88.63% 92.46% 159.39% 286.33% 73.05% 77.39% 100.00%
P/EPS 54.15 29.39 69.30 -96.59 21.61 25.71 32.48 40.47%
  QoQ % 84.25% -57.59% 171.75% -546.97% -15.95% -20.84% -
  Horiz. % 166.72% 90.49% 213.36% -297.38% 66.53% 79.16% 100.00%
EY 1.85 3.40 1.44 -1.04 4.63 3.89 3.08 -28.74%
  QoQ % -45.59% 136.11% 238.46% -122.46% 19.02% 26.30% -
  Horiz. % 60.06% 110.39% 46.75% -33.77% 150.32% 126.30% 100.00%
DY 0.00 0.00 5.06 0.00 0.00 0.00 6.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.90% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.09 1.11 1.27 1.38 1.34 1.24 1.37 -14.10%
  QoQ % -1.80% -12.60% -7.97% 2.99% 8.06% -9.49% -
  Horiz. % 79.56% 81.02% 92.70% 100.73% 97.81% 90.51% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 26/11/13 22/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.3200 0.3500 0.3500 0.4200 0.4450 0.3800 0.3500 -
P/RPS 6.63 7.56 11.06 22.16 6.06 6.39 7.22 -5.51%
  QoQ % -12.30% -31.65% -50.09% 265.68% -5.16% -11.50% -
  Horiz. % 91.83% 104.71% 153.19% 306.93% 83.93% 88.50% 100.00%
P/EPS 51.73 30.70 61.40 -95.45 22.89 27.14 29.91 43.94%
  QoQ % 68.50% -50.00% 164.33% -516.99% -15.66% -9.26% -
  Horiz. % 172.95% 102.64% 205.28% -319.12% 76.53% 90.74% 100.00%
EY 1.93 3.26 1.63 -1.05 4.37 3.68 3.34 -30.55%
  QoQ % -40.80% 100.00% 255.24% -124.03% 18.75% 10.18% -
  Horiz. % 57.78% 97.60% 48.80% -31.44% 130.84% 110.18% 100.00%
DY 0.00 0.00 5.71 0.00 0.00 0.00 7.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.97% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.04 1.16 1.12 1.36 1.42 1.30 1.26 -11.98%
  QoQ % -10.34% 3.57% -17.65% -4.23% 9.23% 3.17% -
  Horiz. % 82.54% 92.06% 88.89% 107.94% 112.70% 103.17% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers