Highlights

[MYSCM] QoQ TTM Result on 2016-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -63.59%    YoY -     130.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 31,654 38,472 40,259 42,055 42,410 39,255 38,533 -12.23%
  QoQ % -17.72% -4.44% -4.27% -0.84% 8.04% 1.87% -
  Horiz. % 82.15% 99.84% 104.48% 109.14% 110.06% 101.87% 100.00%
PBT -8,702 -3,134 1,398 2,115 4,741 -208 -3,896 70.45%
  QoQ % -177.66% -324.18% -33.90% -55.39% 2,379.33% 94.66% -
  Horiz. % 223.36% 80.44% -35.88% -54.29% -121.69% 5.34% 100.00%
Tax 1,055 -341 -350 -367 -359 -520 -520 -
  QoQ % 409.38% 2.57% 4.63% -2.23% 30.96% 0.00% -
  Horiz. % -202.88% 65.58% 67.31% 70.58% 69.04% 100.00% 100.00%
NP -7,647 -3,475 1,048 1,748 4,382 -728 -4,416 43.96%
  QoQ % -120.06% -431.58% -40.05% -60.11% 701.92% 83.51% -
  Horiz. % 173.17% 78.69% -23.73% -39.58% -99.23% 16.49% 100.00%
NP to SH -7,751 -3,453 753 1,560 4,284 -1,570 -4,911 35.37%
  QoQ % -124.47% -558.57% -51.73% -63.59% 372.87% 68.03% -
  Horiz. % 157.83% 70.31% -15.33% -31.77% -87.23% 31.97% 100.00%
Tax Rate - % - % 25.04 % 17.35 % 7.57 % - % - % -
  QoQ % 0.00% 0.00% 44.32% 129.19% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 330.78% 229.19% 100.00% - -
Total Cost 39,301 41,947 39,211 40,307 38,028 39,983 42,949 -5.72%
  QoQ % -6.31% 6.98% -2.72% 5.99% -4.89% -6.91% -
  Horiz. % 91.51% 97.67% 91.30% 93.85% 88.54% 93.09% 100.00%
Net Worth 49,197 55,558 54,397 58,474 60,853 58,021 63,834 -15.87%
  QoQ % -11.45% 2.14% -6.97% -3.91% 4.88% -9.11% -
  Horiz. % 77.07% 87.04% 85.22% 91.60% 95.33% 90.89% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 49,197 55,558 54,397 58,474 60,853 58,021 63,834 -15.87%
  QoQ % -11.45% 2.14% -6.97% -3.91% 4.88% -9.11% -
  Horiz. % 77.07% 87.04% 85.22% 91.60% 95.33% 90.89% 100.00%
NOSH 240,927 241,351 225,714 241,531 239,111 240,851 241,249 -0.09%
  QoQ % -0.18% 6.93% -6.55% 1.01% -0.72% -0.17% -
  Horiz. % 99.87% 100.04% 93.56% 100.12% 99.11% 99.83% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -24.16 % -9.03 % 2.60 % 4.16 % 10.33 % -1.85 % -11.46 % 64.04%
  QoQ % -167.55% -447.31% -37.50% -59.73% 658.38% 83.86% -
  Horiz. % 210.82% 78.80% -22.69% -36.30% -90.14% 16.14% 100.00%
ROE -15.75 % -6.22 % 1.38 % 2.67 % 7.04 % -2.71 % -7.69 % 60.93%
  QoQ % -153.22% -550.72% -48.31% -62.07% 359.78% 64.76% -
  Horiz. % 204.81% 80.88% -17.95% -34.72% -91.55% 35.24% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.14 15.94 17.84 17.41 17.74 16.30 15.97 -12.14%
  QoQ % -17.57% -10.65% 2.47% -1.86% 8.83% 2.07% -
  Horiz. % 82.28% 99.81% 111.71% 109.02% 111.08% 102.07% 100.00%
EPS -3.22 -1.43 0.33 0.65 1.79 -0.65 -2.04 35.38%
  QoQ % -125.17% -533.33% -49.23% -63.69% 375.38% 68.14% -
  Horiz. % 157.84% 70.10% -16.18% -31.86% -87.75% 31.86% 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 0.2042 0.2302 0.2410 0.2421 0.2545 0.2409 0.2646 -15.80%
  QoQ % -11.29% -4.48% -0.45% -4.87% 5.65% -8.96% -
  Horiz. % 77.17% 87.00% 91.08% 91.50% 96.18% 91.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.94 12.08 12.64 13.20 13.31 12.32 12.10 -12.23%
  QoQ % -17.72% -4.43% -4.24% -0.83% 8.04% 1.82% -
  Horiz. % 82.15% 99.83% 104.46% 109.09% 110.00% 101.82% 100.00%
EPS -2.43 -1.08 0.24 0.49 1.34 -0.49 -1.54 35.35%
  QoQ % -125.00% -550.00% -51.02% -63.43% 373.47% 68.18% -
  Horiz. % 157.79% 70.13% -15.58% -31.82% -87.01% 31.82% 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 0.1544 0.1744 0.1707 0.1835 0.1910 0.1821 0.2004 -15.89%
  QoQ % -11.47% 2.17% -6.98% -3.93% 4.89% -9.13% -
  Horiz. % 77.05% 87.03% 85.18% 91.57% 95.31% 90.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2950 0.2800 0.2650 0.2950 0.3050 0.3000 0.2950 -
P/RPS 2.25 1.76 1.49 1.69 1.72 1.84 1.85 13.87%
  QoQ % 27.84% 18.12% -11.83% -1.74% -6.52% -0.54% -
  Horiz. % 121.62% 95.14% 80.54% 91.35% 92.97% 99.46% 100.00%
P/EPS -9.17 -19.57 79.43 45.67 17.02 -46.02 -14.49 -26.19%
  QoQ % 53.14% -124.64% 73.92% 168.33% 136.98% -217.60% -
  Horiz. % 63.29% 135.06% -548.17% -315.18% -117.46% 317.60% 100.00%
EY -10.91 -5.11 1.26 2.19 5.87 -2.17 -6.90 35.53%
  QoQ % -113.50% -505.56% -42.47% -62.69% 370.51% 68.55% -
  Horiz. % 158.12% 74.06% -18.26% -31.74% -85.07% 31.45% 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 1.44 1.22 1.10 1.22 1.20 1.25 1.11 18.85%
  QoQ % 18.03% 10.91% -9.84% 1.67% -4.00% 12.61% -
  Horiz. % 129.73% 109.91% 99.10% 109.91% 108.11% 112.61% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 26/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.2850 0.3050 0.2600 0.2800 0.2950 0.3050 0.2950 -
P/RPS 2.17 1.91 1.46 1.61 1.66 1.87 1.85 11.17%
  QoQ % 13.61% 30.82% -9.32% -3.01% -11.23% 1.08% -
  Horiz. % 117.30% 103.24% 78.92% 87.03% 89.73% 101.08% 100.00%
P/EPS -8.86 -21.32 77.94 43.35 16.47 -46.79 -14.49 -27.85%
  QoQ % 58.44% -127.35% 79.79% 163.21% 135.20% -222.91% -
  Horiz. % 61.15% 147.14% -537.89% -299.17% -113.66% 322.91% 100.00%
EY -11.29 -4.69 1.28 2.31 6.07 -2.14 -6.90 38.65%
  QoQ % -140.72% -466.41% -44.59% -61.94% 383.64% 68.99% -
  Horiz. % 163.62% 67.97% -18.55% -33.48% -87.97% 31.01% 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 1.32 1.08 1.16 1.16 1.27 1.11 16.65%
  QoQ % 6.06% 22.22% -6.90% 0.00% -8.66% 14.41% -
  Horiz. % 126.13% 118.92% 97.30% 104.50% 104.50% 114.41% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers