Highlights

[MYSCM] QoQ TTM 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 -     -12.22%    YoY -     15.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 52,047 54,544 54,281 52,492 54,110 47,107 46,831 7.26%
  QoQ % -4.58% 0.48% 3.41% -2.99% 14.87% 0.59% -
  Horiz. % 111.14% 116.47% 115.91% 112.09% 115.54% 100.59% 100.00%
PBT 11,672 14,794 13,413 11,884 13,523 9,418 10,907 4.60%
  QoQ % -21.10% 10.30% 12.87% -12.12% 43.59% -13.65% -
  Horiz. % 107.01% 135.64% 122.98% 108.96% 123.98% 86.35% 100.00%
Tax -33 -785 -499 -487 -317 -47 -800 -87.95%
  QoQ % 95.80% -57.31% -2.46% -53.63% -574.47% 94.12% -
  Horiz. % 4.12% 98.12% 62.37% 60.88% 39.62% 5.88% 100.00%
NP 11,639 14,009 12,914 11,397 13,206 9,371 10,107 9.82%
  QoQ % -16.92% 8.48% 13.31% -13.70% 40.92% -7.28% -
  Horiz. % 115.16% 138.61% 127.77% 112.76% 130.66% 92.72% 100.00%
NP to SH 11,960 14,044 12,919 11,438 13,031 9,225 10,008 12.55%
  QoQ % -14.84% 8.71% 12.95% -12.22% 41.26% -7.82% -
  Horiz. % 119.50% 140.33% 129.09% 114.29% 130.21% 92.18% 100.00%
Tax Rate 0.28 % 5.31 % 3.72 % 4.10 % 2.34 % 0.50 % 7.33 % -88.54%
  QoQ % -94.73% 42.74% -9.27% 75.21% 368.00% -93.18% -
  Horiz. % 3.82% 72.44% 50.75% 55.93% 31.92% 6.82% 100.00%
Total Cost 40,408 40,535 41,367 41,095 40,904 37,736 36,724 6.55%
  QoQ % -0.31% -2.01% 0.66% 0.47% 8.40% 2.76% -
  Horiz. % 110.03% 110.38% 112.64% 111.90% 111.38% 102.76% 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 6,004 6,004 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 50.20 % 42.75 % 46.48 % - % - % - % - % -
  QoQ % 17.43% -8.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.00% 91.98% 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 22.36 % 25.68 % 23.79 % 21.71 % 24.41 % 19.89 % 21.58 % 2.38%
  QoQ % -12.93% 7.94% 9.58% -11.06% 22.72% -7.83% -
  Horiz. % 103.61% 119.00% 110.24% 100.60% 113.11% 92.17% 100.00%
ROE 15.86 % 20.11 % 19.44 % 16.54 % 19.03 % 14.98 % 17.19 % -5.20%
  QoQ % -21.13% 3.45% 17.53% -13.08% 27.04% -12.86% -
  Horiz. % 92.26% 116.99% 113.09% 96.22% 110.70% 87.14% 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 21.70 22.74 22.60 21.98 22.62 19.77 19.73 6.52%
  QoQ % -4.57% 0.62% 2.82% -2.83% 14.42% 0.20% -
  Horiz. % 109.98% 115.26% 114.55% 111.40% 114.65% 100.20% 100.00%
EPS 4.99 5.86 5.38 4.79 5.45 3.87 4.22 11.76%
  QoQ % -14.85% 8.92% 12.32% -12.11% 40.83% -8.29% -
  Horiz. % 118.25% 138.86% 127.49% 113.51% 129.15% 91.71% 100.00%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 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 - 318,582
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.34 17.12 17.04 16.48 16.98 14.79 14.70 7.27%
  QoQ % -4.56% 0.47% 3.40% -2.94% 14.81% 0.61% -
  Horiz. % 111.16% 116.46% 115.92% 112.11% 115.51% 100.61% 100.00%
EPS 3.75 4.41 4.06 3.59 4.09 2.90 3.14 12.50%
  QoQ % -14.97% 8.62% 13.09% -12.22% 41.03% -7.64% -
  Horiz. % 119.43% 140.45% 129.30% 114.33% 130.25% 92.36% 100.00%
DPS 1.88 1.88 1.88 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.2367 0.2192 0.2086 0.2171 0.2149 0.1933 0.1827 18.75%
  QoQ % 7.98% 5.08% -3.92% 1.02% 11.17% 5.80% -
  Horiz. % 129.56% 119.98% 114.18% 118.83% 117.62% 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 1.94 1.58 1.68 1.96 1.77 1.57 1.77 6.28%
  QoQ % 22.78% -5.95% -14.29% 10.73% 12.74% -11.30% -
  Horiz. % 109.60% 89.27% 94.92% 110.73% 100.00% 88.70% 100.00%
P/EPS 8.42 6.15 7.06 8.98 7.34 8.01 8.30 0.96%
  QoQ % 36.91% -12.89% -21.38% 22.34% -8.36% -3.49% -
  Horiz. % 101.45% 74.10% 85.06% 108.19% 88.43% 96.51% 100.00%
EY 11.87 16.26 14.16 11.14 13.62 12.49 12.05 -0.99%
  QoQ % -27.00% 14.83% 27.11% -18.21% 9.05% 3.65% -
  Horiz. % 98.51% 134.94% 117.51% 92.45% 113.03% 103.65% 100.00%
DY 5.95 6.94 6.58 0.00 0.00 0.00 0.00 -
  QoQ % -14.27% 5.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.43% 105.47% 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 2.05 1.67 1.55 1.87 1.90 1.72 1.62 16.91%
  QoQ % 22.75% 7.74% -17.11% -1.58% 10.47% 6.17% -
  Horiz. % 126.54% 103.09% 95.68% 115.43% 117.28% 106.17% 100.00%
P/EPS 8.93 6.49 6.51 8.56 7.90 8.78 7.59 11.39%
  QoQ % 37.60% -0.31% -23.95% 8.35% -10.02% 15.68% -
  Horiz. % 117.65% 85.51% 85.77% 112.78% 104.08% 115.68% 100.00%
EY 11.20 15.41 15.37 11.68 12.67 11.39 13.18 -10.24%
  QoQ % -27.32% 0.26% 31.59% -7.81% 11.24% -13.58% -
  Horiz. % 84.98% 116.92% 116.62% 88.62% 96.13% 86.42% 100.00%
DY 5.62 6.58 7.14 0.00 0.00 0.00 0.00 -
  QoQ % -14.59% -7.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.71% 92.16% 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.
 


 

326  275  533  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.39+0.015 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers