Highlights

[HONGSENG] QoQ TTM Result on 2016-09-30 [#3]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -558.57%    YoY -     -119.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 28,850 30,510 31,654 38,472 40,259 42,055 42,410 -22.67%
  QoQ % -5.44% -3.61% -17.72% -4.44% -4.27% -0.84% -
  Horiz. % 68.03% 71.94% 74.64% 90.71% 94.93% 99.16% 100.00%
PBT -11,726 -9,433 -8,702 -3,134 1,398 2,115 4,741 -
  QoQ % -24.31% -8.40% -177.66% -324.18% -33.90% -55.39% -
  Horiz. % -247.33% -198.97% -183.55% -66.10% 29.49% 44.61% 100.00%
Tax 684 1,063 1,055 -341 -350 -367 -359 -
  QoQ % -35.65% 0.76% 409.38% 2.57% 4.63% -2.23% -
  Horiz. % -190.53% -296.10% -293.87% 94.99% 97.49% 102.23% 100.00%
NP -11,042 -8,370 -7,647 -3,475 1,048 1,748 4,382 -
  QoQ % -31.92% -9.45% -120.06% -431.58% -40.05% -60.11% -
  Horiz. % -251.99% -191.01% -174.51% -79.30% 23.92% 39.89% 100.00%
NP to SH -11,129 -8,331 -7,751 -3,453 753 1,560 4,284 -
  QoQ % -33.59% -7.48% -124.47% -558.57% -51.73% -63.59% -
  Horiz. % -259.78% -194.47% -180.93% -80.60% 17.58% 36.41% 100.00%
Tax Rate - % - % - % - % 25.04 % 17.35 % 7.57 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 44.32% 129.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 330.78% 229.19% 100.00%
Total Cost 39,892 38,880 39,301 41,947 39,211 40,307 38,028 3.24%
  QoQ % 2.60% -1.07% -6.31% 6.98% -2.72% 5.99% -
  Horiz. % 104.90% 102.24% 103.35% 110.31% 103.11% 105.99% 100.00%
Net Worth 57,026 50,702 49,197 55,558 54,397 58,474 60,853 -4.24%
  QoQ % 12.47% 3.06% -11.45% 2.14% -6.97% -3.91% -
  Horiz. % 93.71% 83.32% 80.85% 91.30% 89.39% 96.09% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 57,026 50,702 49,197 55,558 54,397 58,474 60,853 -4.24%
  QoQ % 12.47% 3.06% -11.45% 2.14% -6.97% -3.91% -
  Horiz. % 93.71% 83.32% 80.85% 91.30% 89.39% 96.09% 100.00%
NOSH 265,485 241,555 240,927 241,351 225,714 241,531 239,111 7.23%
  QoQ % 9.91% 0.26% -0.18% 6.93% -6.55% 1.01% -
  Horiz. % 111.03% 101.02% 100.76% 100.94% 94.40% 101.01% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -38.27 % -27.43 % -24.16 % -9.03 % 2.60 % 4.16 % 10.33 % -
  QoQ % -39.52% -13.53% -167.55% -447.31% -37.50% -59.73% -
  Horiz. % -370.47% -265.54% -233.88% -87.42% 25.17% 40.27% 100.00%
ROE -19.52 % -16.43 % -15.75 % -6.22 % 1.38 % 2.67 % 7.04 % -
  QoQ % -18.81% -4.32% -153.22% -550.72% -48.31% -62.07% -
  Horiz. % -277.27% -233.38% -223.72% -88.35% 19.60% 37.93% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.87 12.63 13.14 15.94 17.84 17.41 17.74 -27.88%
  QoQ % -13.94% -3.88% -17.57% -10.65% 2.47% -1.86% -
  Horiz. % 61.27% 71.20% 74.07% 89.85% 100.56% 98.14% 100.00%
EPS -4.19 -3.45 -3.22 -1.43 0.33 0.65 1.79 -
  QoQ % -21.45% -7.14% -125.17% -533.33% -49.23% -63.69% -
  Horiz. % -234.08% -192.74% -179.89% -79.89% 18.44% 36.31% 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 0.2148 0.2099 0.2042 0.2302 0.2410 0.2421 0.2545 -10.70%
  QoQ % 2.33% 2.79% -11.29% -4.48% -0.45% -4.87% -
  Horiz. % 84.40% 82.48% 80.24% 90.45% 94.70% 95.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 518,573
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.56 5.88 6.10 7.42 7.76 8.11 8.18 -22.71%
  QoQ % -5.44% -3.61% -17.79% -4.38% -4.32% -0.86% -
  Horiz. % 67.97% 71.88% 74.57% 90.71% 94.87% 99.14% 100.00%
EPS -2.15 -1.61 -1.49 -0.67 0.15 0.30 0.83 -
  QoQ % -33.54% -8.05% -122.39% -546.67% -50.00% -63.86% -
  Horiz. % -259.04% -193.98% -179.52% -80.72% 18.07% 36.14% 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 0.1100 0.0978 0.0949 0.1071 0.1049 0.1128 0.1173 -4.20%
  QoQ % 12.47% 3.06% -11.39% 2.10% -7.00% -3.84% -
  Horiz. % 93.78% 83.38% 80.90% 91.30% 89.43% 96.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3000 0.3000 0.2950 0.2800 0.2650 0.2950 0.3050 -
P/RPS 2.76 2.38 2.25 1.76 1.49 1.69 1.72 37.10%
  QoQ % 15.97% 5.78% 27.84% 18.12% -11.83% -1.74% -
  Horiz. % 160.47% 138.37% 130.81% 102.33% 86.63% 98.26% 100.00%
P/EPS -7.16 -8.70 -9.17 -19.57 79.43 45.67 17.02 -
  QoQ % 17.70% 5.13% 53.14% -124.64% 73.92% 168.33% -
  Horiz. % -42.07% -51.12% -53.88% -114.98% 466.69% 268.33% 100.00%
EY -13.97 -11.50 -10.91 -5.11 1.26 2.19 5.87 -
  QoQ % -21.48% -5.41% -113.50% -505.56% -42.47% -62.69% -
  Horiz. % -237.99% -195.91% -185.86% -87.05% 21.47% 37.31% 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 1.40 1.43 1.44 1.22 1.10 1.22 1.20 10.83%
  QoQ % -2.10% -0.69% 18.03% 10.91% -9.84% 1.67% -
  Horiz. % 116.67% 119.17% 120.00% 101.67% 91.67% 101.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 28/02/17 24/11/16 26/08/16 26/05/16 25/02/16 -
Price 0.2600 0.3050 0.2850 0.3050 0.2600 0.2800 0.2950 -
P/RPS 2.39 2.41 2.17 1.91 1.46 1.61 1.66 27.53%
  QoQ % -0.83% 11.06% 13.61% 30.82% -9.32% -3.01% -
  Horiz. % 143.98% 145.18% 130.72% 115.06% 87.95% 96.99% 100.00%
P/EPS -6.20 -8.84 -8.86 -21.32 77.94 43.35 16.47 -
  QoQ % 29.86% 0.23% 58.44% -127.35% 79.79% 163.21% -
  Horiz. % -37.64% -53.67% -53.79% -129.45% 473.22% 263.21% 100.00%
EY -16.12 -11.31 -11.29 -4.69 1.28 2.31 6.07 -
  QoQ % -42.53% -0.18% -140.72% -466.41% -44.59% -61.94% -
  Horiz. % -265.57% -186.33% -186.00% -77.27% 21.09% 38.06% 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 1.21 1.45 1.40 1.32 1.08 1.16 1.16 2.86%
  QoQ % -16.55% 3.57% 6.06% 22.22% -6.90% 0.00% -
  Horiz. % 104.31% 125.00% 120.69% 113.79% 93.10% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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