Highlights

[HONGSENG] QoQ TTM Result on 2013-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -42.44%    YoY -     -63.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 32,722 34,894 33,791 33,969 40,142 44,037 48,050 -22.58%
  QoQ % -6.22% 3.26% -0.52% -15.38% -8.84% -8.35% -
  Horiz. % 68.10% 72.62% 70.32% 70.70% 83.54% 91.65% 100.00%
PBT -1,429 2,184 2,767 5,003 6,609 7,557 9,151 -
  QoQ % -165.43% -21.07% -44.69% -24.30% -12.54% -17.42% -
  Horiz. % -15.62% 23.87% 30.24% 54.67% 72.22% 82.58% 100.00%
Tax -179 -185 -192 -80 316 429 432 -
  QoQ % 3.24% 3.65% -140.00% -125.32% -26.34% -0.69% -
  Horiz. % -41.44% -42.82% -44.44% -18.52% 73.15% 99.31% 100.00%
NP -1,608 1,999 2,575 4,923 6,925 7,986 9,583 -
  QoQ % -180.44% -22.37% -47.69% -28.91% -13.29% -16.66% -
  Horiz. % -16.78% 20.86% 26.87% 51.37% 72.26% 83.34% 100.00%
NP to SH -2,336 1,292 1,877 4,337 7,535 8,492 9,927 -
  QoQ % -280.80% -31.17% -56.72% -42.44% -11.27% -14.46% -
  Horiz. % -23.53% 13.02% 18.91% 43.69% 75.90% 85.54% 100.00%
Tax Rate - % 8.47 % 6.94 % 1.60 % -4.78 % -5.68 % -4.72 % -
  QoQ % 0.00% 22.05% 333.75% 133.47% 15.85% -20.34% -
  Horiz. % 0.00% -179.45% -147.03% -33.90% 101.27% 120.34% 100.00%
Total Cost 34,330 32,895 31,216 29,046 33,217 36,051 38,467 -7.30%
  QoQ % 4.36% 5.38% 7.47% -12.56% -7.86% -6.28% -
  Horiz. % 89.25% 85.51% 81.15% 75.51% 86.35% 93.72% 100.00%
Net Worth 0 69,400 69,028 72,582 0 75,287 73,732 -
  QoQ % 0.00% 0.54% -4.90% 0.00% 0.00% 2.11% -
  Horiz. % 0.00% 94.12% 93.62% 98.44% 0.00% 102.11% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 0 0 0 6,004 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 60.48 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 69,400 69,028 72,582 0 75,287 73,732 -
  QoQ % 0.00% 0.54% -4.90% 0.00% 0.00% 2.11% -
  Horiz. % 0.00% 94.12% 93.62% 98.44% 0.00% 102.11% 100.00%
NOSH 239,333 239,393 240,684 236,811 223,771 241,228 239,545 -0.06%
  QoQ % -0.03% -0.54% 1.64% 5.83% -7.24% 0.70% -
  Horiz. % 99.91% 99.94% 100.48% 98.86% 93.42% 100.70% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.91 % 5.73 % 7.62 % 14.49 % 17.25 % 18.13 % 19.94 % -
  QoQ % -185.69% -24.80% -47.41% -16.00% -4.85% -9.08% -
  Horiz. % -24.62% 28.74% 38.21% 72.67% 86.51% 90.92% 100.00%
ROE - % 1.86 % 2.72 % 5.98 % - % 11.28 % 13.46 % -
  QoQ % 0.00% -31.62% -54.52% 0.00% 0.00% -16.20% -
  Horiz. % 0.00% 13.82% 20.21% 44.43% 0.00% 83.80% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.67 14.58 14.04 14.34 17.94 18.26 20.06 -22.54%
  QoQ % -6.24% 3.85% -2.09% -20.07% -1.75% -8.97% -
  Horiz. % 68.15% 72.68% 69.99% 71.49% 89.43% 91.03% 100.00%
EPS -0.98 0.54 0.78 1.83 3.37 3.52 4.14 -
  QoQ % -281.48% -30.77% -57.38% -45.70% -4.26% -14.98% -
  Horiz. % -23.67% 13.04% 18.84% 44.20% 81.40% 85.02% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0000 0.2899 0.2868 0.3065 0.0000 0.3121 0.3078 -
  QoQ % 0.00% 1.08% -6.43% 0.00% 0.00% 1.40% -
  Horiz. % 0.00% 94.18% 93.18% 99.58% 0.00% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.30 6.72 6.50 6.54 7.73 8.48 9.25 -22.57%
  QoQ % -6.25% 3.38% -0.61% -15.39% -8.84% -8.32% -
  Horiz. % 68.11% 72.65% 70.27% 70.70% 83.57% 91.68% 100.00%
EPS -0.45 0.25 0.36 0.83 1.45 1.63 1.91 -
  QoQ % -280.00% -30.56% -56.63% -42.76% -11.04% -14.66% -
  Horiz. % -23.56% 13.09% 18.85% 43.46% 75.92% 85.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0000 0.1336 0.1329 0.1397 0.0000 0.1449 0.1419 -
  QoQ % 0.00% 0.53% -4.87% 0.00% 0.00% 2.11% -
  Horiz. % 0.00% 94.15% 93.66% 98.45% 0.00% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3900 0.3400 0.3450 0.3350 0.3350 0.3950 0.4250 -
P/RPS 2.85 2.33 2.46 2.34 1.87 2.16 2.12 21.79%
  QoQ % 22.32% -5.28% 5.13% 25.13% -13.43% 1.89% -
  Horiz. % 134.43% 109.91% 116.04% 110.38% 88.21% 101.89% 100.00%
P/EPS -39.96 63.00 44.24 18.29 9.95 11.22 10.26 -
  QoQ % -163.43% 42.41% 141.88% 83.82% -11.32% 9.36% -
  Horiz. % -389.47% 614.04% 431.19% 178.27% 96.98% 109.36% 100.00%
EY -2.50 1.59 2.26 5.47 10.05 8.91 9.75 -
  QoQ % -257.23% -29.65% -58.68% -45.57% 12.79% -8.62% -
  Horiz. % -25.64% 16.31% 23.18% 56.10% 103.08% 91.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 1.17 1.20 1.09 0.00 1.27 1.38 -
  QoQ % 0.00% -2.50% 10.09% 0.00% 0.00% -7.97% -
  Horiz. % 0.00% 84.78% 86.96% 78.99% 0.00% 92.03% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 22/05/14 24/02/14 26/11/13 22/08/13 28/05/13 -
Price 0.3650 0.3550 0.3550 0.3200 0.3500 0.3500 0.4200 -
P/RPS 2.67 2.44 2.53 2.23 1.95 1.92 2.09 17.72%
  QoQ % 9.43% -3.56% 13.45% 14.36% 1.56% -8.13% -
  Horiz. % 127.75% 116.75% 121.05% 106.70% 93.30% 91.87% 100.00%
P/EPS -37.40 65.78 45.52 17.47 10.39 9.94 10.13 -
  QoQ % -156.86% 44.51% 160.56% 68.14% 4.53% -1.88% -
  Horiz. % -369.20% 649.36% 449.36% 172.46% 102.57% 98.12% 100.00%
EY -2.67 1.52 2.20 5.72 9.62 10.06 9.87 -
  QoQ % -275.66% -30.91% -61.54% -40.54% -4.37% 1.93% -
  Horiz. % -27.05% 15.40% 22.29% 57.95% 97.47% 101.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 1.22 1.24 1.04 0.00 1.12 1.36 -
  QoQ % 0.00% -1.61% 19.23% 0.00% 0.00% -17.65% -
  Horiz. % 0.00% 89.71% 91.18% 76.47% 0.00% 82.35% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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