Highlights

[MYSCM] QoQ TTM Result on 2012-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -14.84%    YoY -     -8.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,142 44,037 48,050 52,047 54,544 54,281 52,492 -16.36%
  QoQ % -8.84% -8.35% -7.68% -4.58% 0.48% 3.41% -
  Horiz. % 76.47% 83.89% 91.54% 99.15% 103.91% 103.41% 100.00%
PBT 6,609 7,557 9,151 11,672 14,794 13,413 11,884 -32.35%
  QoQ % -12.54% -17.42% -21.60% -21.10% 10.30% 12.87% -
  Horiz. % 55.61% 63.59% 77.00% 98.22% 124.49% 112.87% 100.00%
Tax 316 429 432 -33 -785 -499 -487 -
  QoQ % -26.34% -0.69% 1,409.09% 95.80% -57.31% -2.46% -
  Horiz. % -64.89% -88.09% -88.71% 6.78% 161.19% 102.46% 100.00%
NP 6,925 7,986 9,583 11,639 14,009 12,914 11,397 -28.24%
  QoQ % -13.29% -16.66% -17.66% -16.92% 8.48% 13.31% -
  Horiz. % 60.76% 70.07% 84.08% 102.12% 122.92% 113.31% 100.00%
NP to SH 7,535 8,492 9,927 11,960 14,044 12,919 11,438 -24.27%
  QoQ % -11.27% -14.46% -17.00% -14.84% 8.71% 12.95% -
  Horiz. % 65.88% 74.24% 86.79% 104.56% 122.78% 112.95% 100.00%
Tax Rate -4.78 % -5.68 % -4.72 % 0.28 % 5.31 % 3.72 % 4.10 % -
  QoQ % 15.85% -20.34% -1,785.71% -94.73% 42.74% -9.27% -
  Horiz. % -116.59% -138.54% -115.12% 6.83% 129.51% 90.73% 100.00%
Total Cost 33,217 36,051 38,467 40,408 40,535 41,367 41,095 -13.22%
  QoQ % -7.86% -6.28% -4.80% -0.31% -2.01% 0.66% -
  Horiz. % 80.83% 87.73% 93.61% 98.33% 98.64% 100.66% 100.00%
Net Worth 0 75,287 73,732 75,424 69,846 66,455 69,150 -
  QoQ % 0.00% 2.11% -2.24% 7.99% 5.10% -3.90% -
  Horiz. % 0.00% 108.87% 106.63% 109.07% 101.01% 96.10% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 0 0 6,004 6,004 6,004 6,004 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % 60.48 % 50.20 % 42.75 % 46.48 % - % -
  QoQ % 0.00% 0.00% 20.48% 17.43% -8.02% 0.00% -
  Horiz. % 0.00% 0.00% 130.12% 108.00% 91.98% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 75,287 73,732 75,424 69,846 66,455 69,150 -
  QoQ % 0.00% 2.11% -2.24% 7.99% 5.10% -3.90% -
  Horiz. % 0.00% 108.87% 106.63% 109.07% 101.01% 96.10% 100.00%
NOSH 223,771 241,228 239,545 239,899 239,857 240,170 238,780 -4.23%
  QoQ % -7.24% 0.70% -0.15% 0.02% -0.13% 0.58% -
  Horiz. % 93.71% 101.03% 100.32% 100.47% 100.45% 100.58% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.25 % 18.13 % 19.94 % 22.36 % 25.68 % 23.79 % 21.71 % -14.20%
  QoQ % -4.85% -9.08% -10.82% -12.93% 7.94% 9.58% -
  Horiz. % 79.46% 83.51% 91.85% 102.99% 118.29% 109.58% 100.00%
ROE - % 11.28 % 13.46 % 15.86 % 20.11 % 19.44 % 16.54 % -
  QoQ % 0.00% -16.20% -15.13% -21.13% 3.45% 17.53% -
  Horiz. % 0.00% 68.20% 81.38% 95.89% 121.58% 117.53% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.94 18.26 20.06 21.70 22.74 22.60 21.98 -12.65%
  QoQ % -1.75% -8.97% -7.56% -4.57% 0.62% 2.82% -
  Horiz. % 81.62% 83.08% 91.26% 98.73% 103.46% 102.82% 100.00%
EPS 3.37 3.52 4.14 4.99 5.86 5.38 4.79 -20.88%
  QoQ % -4.26% -14.98% -17.03% -14.85% 8.92% 12.32% -
  Horiz. % 70.35% 73.49% 86.43% 104.18% 122.34% 112.32% 100.00%
DPS 0.00 0.00 2.50 2.50 2.50 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.0000 0.3121 0.3078 0.3144 0.2912 0.2767 0.2896 -
  QoQ % 0.00% 1.40% -2.10% 7.97% 5.24% -4.45% -
  Horiz. % 0.00% 107.77% 106.28% 108.56% 100.55% 95.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.60 13.82 15.08 16.34 17.12 17.04 16.48 -16.37%
  QoQ % -8.83% -8.36% -7.71% -4.56% 0.47% 3.40% -
  Horiz. % 76.46% 83.86% 91.50% 99.15% 103.88% 103.40% 100.00%
EPS 2.37 2.67 3.12 3.75 4.41 4.06 3.59 -24.16%
  QoQ % -11.24% -14.42% -16.80% -14.97% 8.62% 13.09% -
  Horiz. % 66.02% 74.37% 86.91% 104.46% 122.84% 113.09% 100.00%
DPS 0.00 0.00 1.88 1.88 1.88 1.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.0000 0.2363 0.2314 0.2367 0.2192 0.2086 0.2171 -
  QoQ % 0.00% 2.12% -2.24% 7.98% 5.08% -3.92% -
  Horiz. % 0.00% 108.84% 106.59% 109.03% 100.97% 96.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3350 0.3950 0.4250 0.4200 0.3600 0.3800 0.4300 -
P/RPS 1.87 2.16 2.12 1.94 1.58 1.68 1.96 -3.08%
  QoQ % -13.43% 1.89% 9.28% 22.78% -5.95% -14.29% -
  Horiz. % 95.41% 110.20% 108.16% 98.98% 80.61% 85.71% 100.00%
P/EPS 9.95 11.22 10.26 8.42 6.15 7.06 8.98 7.07%
  QoQ % -11.32% 9.36% 21.85% 36.91% -12.89% -21.38% -
  Horiz. % 110.80% 124.94% 114.25% 93.76% 68.49% 78.62% 100.00%
EY 10.05 8.91 9.75 11.87 16.26 14.16 11.14 -6.63%
  QoQ % 12.79% -8.62% -17.86% -27.00% 14.83% 27.11% -
  Horiz. % 90.22% 79.98% 87.52% 106.55% 145.96% 127.11% 100.00%
DY 0.00 0.00 5.88 5.95 6.94 6.58 0.00 -
  QoQ % 0.00% 0.00% -1.18% -14.27% 5.47% 0.00% -
  Horiz. % 0.00% 0.00% 89.36% 90.43% 105.47% 100.00% -
P/NAPS 0.00 1.27 1.38 1.34 1.24 1.37 1.48 -
  QoQ % 0.00% -7.97% 2.99% 8.06% -9.49% -7.43% -
  Horiz. % 0.00% 85.81% 93.24% 90.54% 83.78% 92.57% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 28/05/13 26/02/13 27/11/12 28/08/12 28/05/12 -
Price 0.3500 0.3500 0.4200 0.4450 0.3800 0.3500 0.4100 -
P/RPS 1.95 1.92 2.09 2.05 1.67 1.55 1.87 2.83%
  QoQ % 1.56% -8.13% 1.95% 22.75% 7.74% -17.11% -
  Horiz. % 104.28% 102.67% 111.76% 109.63% 89.30% 82.89% 100.00%
P/EPS 10.39 9.94 10.13 8.93 6.49 6.51 8.56 13.77%
  QoQ % 4.53% -1.88% 13.44% 37.60% -0.31% -23.95% -
  Horiz. % 121.38% 116.12% 118.34% 104.32% 75.82% 76.05% 100.00%
EY 9.62 10.06 9.87 11.20 15.41 15.37 11.68 -12.12%
  QoQ % -4.37% 1.93% -11.88% -27.32% 0.26% 31.59% -
  Horiz. % 82.36% 86.13% 84.50% 95.89% 131.93% 131.59% 100.00%
DY 0.00 0.00 5.95 5.62 6.58 7.14 0.00 -
  QoQ % 0.00% 0.00% 5.87% -14.59% -7.84% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 78.71% 92.16% 100.00% -
P/NAPS 0.00 1.12 1.36 1.42 1.30 1.26 1.42 -
  QoQ % 0.00% -17.65% -4.23% 9.23% 3.17% -11.27% -
  Horiz. % 0.00% 78.87% 95.77% 100.00% 91.55% 88.73% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers