Highlights

[HONGSENG] QoQ TTM Result on 2017-03-31 [#0]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
31-Mar-2017
Profit Trend QoQ -     -7.48%    YoY -     -634.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 27,349 26,774 28,850 30,510 31,654 38,472 40,259 -22.67%
  QoQ % 2.15% -7.20% -5.44% -3.61% -17.72% -4.44% -
  Horiz. % 67.93% 66.50% 71.66% 75.78% 78.63% 95.56% 100.00%
PBT -9,784 -13,570 -11,726 -9,433 -8,702 -3,134 1,398 -
  QoQ % 27.90% -15.73% -24.31% -8.40% -177.66% -324.18% -
  Horiz. % -699.86% -970.67% -838.77% -674.75% -622.46% -224.18% 100.00%
Tax -126 674 684 1,063 1,055 -341 -350 -49.30%
  QoQ % -118.69% -1.46% -35.65% 0.76% 409.38% 2.57% -
  Horiz. % 36.00% -192.57% -195.43% -303.71% -301.43% 97.43% 100.00%
NP -9,910 -12,896 -11,042 -8,370 -7,647 -3,475 1,048 -
  QoQ % 23.15% -16.79% -31.92% -9.45% -120.06% -431.58% -
  Horiz. % -945.61% -1,230.53% -1,053.63% -798.66% -729.68% -331.58% 100.00%
NP to SH -9,911 -12,807 -11,129 -8,331 -7,751 -3,453 753 -
  QoQ % 22.61% -15.08% -33.59% -7.48% -124.47% -558.57% -
  Horiz. % -1,316.20% -1,700.80% -1,477.95% -1,106.37% -1,029.35% -458.57% 100.00%
Tax Rate - % - % - % - % - % - % 25.04 % -
  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%
Total Cost 37,259 39,670 39,892 38,880 39,301 41,947 39,211 -3.34%
  QoQ % -6.08% -0.56% 2.60% -1.07% -6.31% 6.98% -
  Horiz. % 95.02% 101.17% 101.74% 99.16% 100.23% 106.98% 100.00%
Net Worth 45,451 53,787 57,026 50,702 49,197 55,558 54,397 -11.26%
  QoQ % -15.50% -5.68% 12.47% 3.06% -11.45% 2.14% -
  Horiz. % 83.55% 98.88% 104.83% 93.21% 90.44% 102.14% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 45,451 53,787 57,026 50,702 49,197 55,558 54,397 -11.26%
  QoQ % -15.50% -5.68% 12.47% 3.06% -11.45% 2.14% -
  Horiz. % 83.55% 98.88% 104.83% 93.21% 90.44% 102.14% 100.00%
NOSH 265,485 265,485 265,485 241,555 240,927 241,351 225,714 11.39%
  QoQ % 0.00% 0.00% 9.91% 0.26% -0.18% 6.93% -
  Horiz. % 117.62% 117.62% 117.62% 107.02% 106.74% 106.93% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -36.24 % -48.17 % -38.27 % -27.43 % -24.16 % -9.03 % 2.60 % -
  QoQ % 24.77% -25.87% -39.52% -13.53% -167.55% -447.31% -
  Horiz. % -1,393.85% -1,852.69% -1,471.92% -1,055.00% -929.23% -347.31% 100.00%
ROE -21.81 % -23.81 % -19.52 % -16.43 % -15.75 % -6.22 % 1.38 % -
  QoQ % 8.40% -21.98% -18.81% -4.32% -153.22% -550.72% -
  Horiz. % -1,580.43% -1,725.36% -1,414.49% -1,190.58% -1,141.30% -450.72% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.30 10.08 10.87 12.63 13.14 15.94 17.84 -30.59%
  QoQ % 2.18% -7.27% -13.94% -3.88% -17.57% -10.65% -
  Horiz. % 57.74% 56.50% 60.93% 70.80% 73.65% 89.35% 100.00%
EPS -3.73 -4.82 -4.19 -3.45 -3.22 -1.43 0.33 -
  QoQ % 22.61% -15.04% -21.45% -7.14% -125.17% -533.33% -
  Horiz. % -1,130.30% -1,460.61% -1,269.70% -1,045.45% -975.76% -433.33% 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 0.1712 0.2026 0.2148 0.2099 0.2042 0.2302 0.2410 -20.34%
  QoQ % -15.50% -5.68% 2.33% 2.79% -11.29% -4.48% -
  Horiz. % 71.04% 84.07% 89.13% 87.10% 84.73% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.26 5.15 5.55 5.87 6.09 7.40 7.75 -22.71%
  QoQ % 2.14% -7.21% -5.45% -3.61% -17.70% -4.52% -
  Horiz. % 67.87% 66.45% 71.61% 75.74% 78.58% 95.48% 100.00%
EPS -1.91 -2.47 -2.14 -1.60 -1.49 -0.66 0.14 -
  QoQ % 22.67% -15.42% -33.75% -7.38% -125.76% -571.43% -
  Horiz. % -1,364.29% -1,764.29% -1,528.57% -1,142.86% -1,064.29% -471.43% 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 0.0875 0.1035 0.1098 0.0976 0.0947 0.1069 0.1047 -11.25%
  QoQ % -15.46% -5.74% 12.50% 3.06% -11.41% 2.10% -
  Horiz. % 83.57% 98.85% 104.87% 93.22% 90.45% 102.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2450 0.2550 0.3000 0.3000 0.2950 0.2800 0.2650 -
P/RPS 2.38 2.53 2.76 2.38 2.25 1.76 1.49 36.53%
  QoQ % -5.93% -8.33% 15.97% 5.78% 27.84% 18.12% -
  Horiz. % 159.73% 169.80% 185.23% 159.73% 151.01% 118.12% 100.00%
P/EPS -6.56 -5.29 -7.16 -8.70 -9.17 -19.57 79.43 -
  QoQ % -24.01% 26.12% 17.70% 5.13% 53.14% -124.64% -
  Horiz. % -8.26% -6.66% -9.01% -10.95% -11.54% -24.64% 100.00%
EY -15.24 -18.92 -13.97 -11.50 -10.91 -5.11 1.26 -
  QoQ % 19.45% -35.43% -21.48% -5.41% -113.50% -505.56% -
  Horiz. % -1,209.52% -1,501.59% -1,108.73% -912.70% -865.87% -405.56% 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 1.43 1.26 1.40 1.43 1.44 1.22 1.10 19.06%
  QoQ % 13.49% -10.00% -2.10% -0.69% 18.03% 10.91% -
  Horiz. % 130.00% 114.55% 127.27% 130.00% 130.91% 110.91% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 25/05/17 28/02/17 24/11/16 26/08/16 -
Price 0.2600 0.2500 0.2600 0.3050 0.2850 0.3050 0.2600 -
P/RPS 2.52 2.48 2.39 2.41 2.17 1.91 1.46 43.75%
  QoQ % 1.61% 3.77% -0.83% 11.06% 13.61% 30.82% -
  Horiz. % 172.60% 169.86% 163.70% 165.07% 148.63% 130.82% 100.00%
P/EPS -6.96 -5.18 -6.20 -8.84 -8.86 -21.32 77.94 -
  QoQ % -34.36% 16.45% 29.86% 0.23% 58.44% -127.35% -
  Horiz. % -8.93% -6.65% -7.95% -11.34% -11.37% -27.35% 100.00%
EY -14.36 -19.30 -16.12 -11.31 -11.29 -4.69 1.28 -
  QoQ % 25.60% -19.73% -42.53% -0.18% -140.72% -466.41% -
  Horiz. % -1,121.88% -1,507.81% -1,259.38% -883.59% -882.03% -366.41% 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 1.52 1.23 1.21 1.45 1.40 1.32 1.08 25.51%
  QoQ % 23.58% 1.65% -16.55% 3.57% 6.06% 22.22% -
  Horiz. % 140.74% 113.89% 112.04% 134.26% 129.63% 122.22% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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