Highlights

[HONGSENG] QoQ TTM Result on 2019-03-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     49.54%    YoY -     52.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 5,076 8,316 9,716 10,508 15,513 23,547 25,872 -66.14%
  QoQ % -38.96% -14.41% -7.54% -32.26% -34.12% -8.99% -
  Horiz. % 19.62% 32.14% 37.55% 40.62% 59.96% 91.01% 100.00%
PBT -6,768 -12,372 -13,073 -12,624 -24,472 -18,867 -22,948 -55.59%
  QoQ % 45.30% 5.36% -3.56% 48.41% -29.71% 17.78% -
  Horiz. % 29.49% 53.91% 56.97% 55.01% 106.64% 82.22% 100.00%
Tax -493 -501 -493 -493 -1,524 -1,521 -1,522 -52.74%
  QoQ % 1.60% -1.62% 0.00% 67.65% -0.20% 0.07% -
  Horiz. % 32.39% 32.92% 32.39% 32.39% 100.13% 99.93% 100.00%
NP -7,261 -12,873 -13,566 -13,117 -25,996 -20,388 -24,470 -55.41%
  QoQ % 43.60% 5.11% -3.42% 49.54% -27.51% 16.68% -
  Horiz. % 29.67% 52.61% 55.44% 53.60% 106.24% 83.32% 100.00%
NP to SH -7,289 -12,840 -13,533 -13,072 -25,906 -20,523 -24,393 -55.21%
  QoQ % 43.23% 5.12% -3.53% 49.54% -26.23% 15.87% -
  Horiz. % 29.88% 52.64% 55.48% 53.59% 106.20% 84.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,337 21,189 23,282 23,625 41,509 43,935 50,342 -60.74%
  QoQ % -41.78% -8.99% -1.45% -43.08% -5.52% -12.73% -
  Horiz. % 24.51% 42.09% 46.25% 46.93% 82.45% 87.27% 100.00%
Net Worth 70,024 17,893 17,150 16,991 22,035 31,937 32,123 67.88%
  QoQ % 291.34% 4.33% 0.94% -22.89% -31.01% -0.58% -
  Horiz. % 217.98% 55.70% 53.39% 52.89% 68.60% 99.42% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 70,024 17,893 17,150 16,991 22,035 31,937 32,123 67.88%
  QoQ % 291.34% 4.33% 0.94% -22.89% -31.01% -0.58% -
  Horiz. % 217.98% 55.70% 53.39% 52.89% 68.60% 99.42% 100.00%
NOSH 318,006 265,485 265,485 265,485 265,485 265,485 265,485 12.75%
  QoQ % 19.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.78% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -143.05 % -154.80 % -139.63 % -124.83 % -167.58 % -86.58 % -94.58 % 31.66%
  QoQ % 7.59% -10.86% -11.86% 25.51% -93.56% 8.46% -
  Horiz. % 151.25% 163.67% 147.63% 131.98% 177.18% 91.54% 100.00%
ROE -10.41 % -71.76 % -78.91 % -76.93 % -117.57 % -64.26 % -75.93 % -73.32%
  QoQ % 85.49% 9.06% -2.57% 34.57% -82.96% 15.37% -
  Horiz. % 13.71% 94.51% 103.92% 101.32% 154.84% 84.63% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.60 3.13 3.66 3.96 5.84 8.87 9.75 -69.93%
  QoQ % -48.88% -14.48% -7.58% -32.19% -34.16% -9.03% -
  Horiz. % 16.41% 32.10% 37.54% 40.62% 59.90% 90.97% 100.00%
EPS -2.29 -4.84 -5.10 -4.92 -9.76 -7.73 -9.19 -60.30%
  QoQ % 52.69% 5.10% -3.66% 49.59% -26.26% 15.89% -
  Horiz. % 24.92% 52.67% 55.50% 53.54% 106.20% 84.11% 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 0.2202 0.0674 0.0646 0.0640 0.0830 0.1203 0.1210 48.90%
  QoQ % 226.71% 4.33% 0.94% -22.89% -31.01% -0.58% -
  Horiz. % 181.98% 55.70% 53.39% 52.89% 68.60% 99.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.98 1.60 1.87 2.02 2.99 4.53 4.98 -66.07%
  QoQ % -38.75% -14.44% -7.43% -32.44% -34.00% -9.04% -
  Horiz. % 19.68% 32.13% 37.55% 40.56% 60.04% 90.96% 100.00%
EPS -1.40 -2.47 -2.60 -2.52 -4.99 -3.95 -4.70 -55.30%
  QoQ % 43.32% 5.00% -3.17% 49.50% -26.33% 15.96% -
  Horiz. % 29.79% 52.55% 55.32% 53.62% 106.17% 84.04% 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 0.1348 0.0344 0.0330 0.0327 0.0424 0.0615 0.0618 67.95%
  QoQ % 291.86% 4.24% 0.92% -22.88% -31.06% -0.49% -
  Horiz. % 218.12% 55.66% 53.40% 52.91% 68.61% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1300 0.1950 0.1950 0.2400 0.2000 0.2300 0.2350 -
P/RPS 8.14 6.23 5.33 6.06 3.42 2.59 2.41 124.62%
  QoQ % 30.66% 16.89% -12.05% 77.19% 32.05% 7.47% -
  Horiz. % 337.76% 258.51% 221.16% 251.45% 141.91% 107.47% 100.00%
P/EPS -5.67 -4.03 -3.83 -4.87 -2.05 -2.98 -2.56 69.67%
  QoQ % -40.69% -5.22% 21.36% -137.56% 31.21% -16.41% -
  Horiz. % 221.48% 157.42% 149.61% 190.23% 80.08% 116.41% 100.00%
EY -17.63 -24.80 -26.14 -20.52 -48.79 -33.61 -39.10 -41.11%
  QoQ % 28.91% 5.13% -27.39% 57.94% -45.17% 14.04% -
  Horiz. % 45.09% 63.43% 66.85% 52.48% 124.78% 85.96% 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 0.59 2.89 3.02 3.75 2.41 1.91 1.94 -54.68%
  QoQ % -79.58% -4.30% -19.47% 55.60% 26.18% -1.55% -
  Horiz. % 30.41% 148.97% 155.67% 193.30% 124.23% 98.45% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 30/05/19 25/02/19 21/11/18 29/08/18 -
Price 0.1100 0.1200 0.2000 0.2300 0.2450 0.2400 0.2150 -
P/RPS 6.89 3.83 5.46 5.81 4.19 2.71 2.21 112.97%
  QoQ % 79.90% -29.85% -6.02% 38.66% 54.61% 22.62% -
  Horiz. % 311.76% 173.30% 247.06% 262.90% 189.59% 122.62% 100.00%
P/EPS -4.80 -2.48 -3.92 -4.67 -2.51 -3.10 -2.34 61.23%
  QoQ % -93.55% 36.73% 16.06% -86.06% 19.03% -32.48% -
  Horiz. % 205.13% 105.98% 167.52% 199.57% 107.26% 132.48% 100.00%
EY -20.84 -40.30 -25.49 -21.41 -39.83 -32.21 -42.74 -37.97%
  QoQ % 48.29% -58.10% -19.06% 46.25% -23.66% 24.64% -
  Horiz. % 48.76% 94.29% 59.64% 50.09% 93.19% 75.36% 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 0.50 1.78 3.10 3.59 2.95 2.00 1.78 -57.01%
  QoQ % -71.91% -42.58% -13.65% 21.69% 47.50% 12.36% -
  Horiz. % 28.09% 100.00% 174.16% 201.69% 165.73% 112.36% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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