Highlights

[HONGSENG] YoY Annual (Unaudited) 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 YoY -     -63.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,857 42,410 36,217 33,970 52,048 54,432 46,575 -6.63%
  YoY % -27.24% 17.10% 6.61% -34.73% -4.38% 16.87% -
  Horiz. % 66.25% 91.06% 77.76% 72.94% 111.75% 116.87% 100.00%
PBT 8,702 4,741 -7,166 5,003 11,720 13,528 11,409 -4.41%
  YoY % 83.55% 166.16% -243.23% -57.31% -13.36% 18.57% -
  Horiz. % 76.27% 41.55% -62.81% 43.85% 102.73% 118.57% 100.00%
Tax -16,349 -360 -386 -80 -35 -318 -794 65.48%
  YoY % -4,441.39% 6.74% -382.50% -128.57% 88.99% 59.95% -
  Horiz. % 2,059.07% 45.34% 48.61% 10.08% 4.41% 40.05% 100.00%
NP -7,647 4,381 -7,552 4,923 11,685 13,210 10,615 -
  YoY % -274.55% 158.01% -253.40% -57.87% -11.54% 24.45% -
  Horiz. % -72.04% 41.27% -71.14% 46.38% 110.08% 124.45% 100.00%
NP to SH -7,693 4,284 -8,164 4,336 11,925 13,039 10,502 -
  YoY % -279.58% 152.47% -288.28% -63.64% -8.54% 24.16% -
  Horiz. % -73.25% 40.79% -77.74% 41.29% 113.55% 124.16% 100.00%
Tax Rate 187.88 % 7.59 % - % 1.60 % 0.30 % 2.35 % 6.96 % 73.11%
  YoY % 2,375.36% 0.00% 0.00% 433.33% -87.23% -66.24% -
  Horiz. % 2,699.43% 109.05% 0.00% 22.99% 4.31% 33.76% 100.00%
Total Cost 38,504 38,029 43,769 29,047 40,363 41,222 35,960 1.14%
  YoY % 1.25% -13.11% 50.68% -28.04% -2.08% 14.63% -
  Horiz. % 107.07% 105.75% 121.72% 80.78% 112.24% 114.63% 100.00%
Net Worth 49,238 61,475 64,563 73,445 74,343 68,305 54,558 -1.69%
  YoY % -19.91% -4.78% -12.09% -1.21% 8.84% 25.20% -
  Horiz. % 90.25% 112.68% 118.34% 134.62% 136.27% 125.20% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 4,792 5,995 - - -
  YoY % 0.00% 0.00% 0.00% -20.06% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.94% 100.00% - -
Div Payout % - % - % - % 110.53 % 50.28 % - % - % -
  YoY % 0.00% 0.00% 0.00% 119.83% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 219.83% 100.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 49,238 61,475 64,563 73,445 74,343 68,305 54,558 -1.69%
  YoY % -19.91% -4.78% -12.09% -1.21% 8.84% 25.20% -
  Horiz. % 90.25% 112.68% 118.34% 134.62% 136.27% 125.20% 100.00%
NOSH 241,130 241,555 241,538 239,627 239,818 238,832 238,140 0.21%
  YoY % -0.18% 0.01% 0.80% -0.08% 0.41% 0.29% -
  Horiz. % 101.26% 101.43% 101.43% 100.62% 100.70% 100.29% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -24.78 % 10.33 % -20.85 % 14.49 % 22.45 % 24.27 % 22.79 % -
  YoY % -339.88% 149.54% -243.89% -35.46% -7.50% 6.49% -
  Horiz. % -108.73% 45.33% -91.49% 63.58% 98.51% 106.49% 100.00%
ROE -15.62 % 6.97 % -12.64 % 5.90 % 16.04 % 19.09 % 19.25 % -
  YoY % -324.10% 155.14% -314.24% -63.22% -15.98% -0.83% -
  Horiz. % -81.14% 36.21% -65.66% 30.65% 83.32% 99.17% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.80 17.56 14.99 14.18 21.70 22.79 19.56 -6.82%
  YoY % -27.11% 17.14% 5.71% -34.65% -4.78% 16.51% -
  Horiz. % 65.44% 89.78% 76.64% 72.49% 110.94% 116.51% 100.00%
EPS -3.17 1.77 -3.38 1.80 4.97 5.46 4.41 -
  YoY % -279.10% 152.37% -287.78% -63.78% -8.97% 23.81% -
  Horiz. % -71.88% 40.14% -76.64% 40.82% 112.70% 123.81% 100.00%
DPS 0.00 0.00 0.00 2.00 2.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.00% 100.00% - -
NAPS 0.2042 0.2545 0.2673 0.3065 0.3100 0.2860 0.2291 -1.90%
  YoY % -19.76% -4.79% -12.79% -1.13% 8.39% 24.84% -
  Horiz. % 89.13% 111.09% 116.67% 133.78% 135.31% 124.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 518,973
31/12/16 31/12/15 31/12/14 31/12/13 31/12/05 31/12/11 31/12/04 CAGR
RPS 5.95 8.17 6.98 6.55 10.03 10.49 8.97 -6.61%
  YoY % -27.17% 17.05% 6.56% -34.70% -4.39% 16.95% -
  Horiz. % 66.33% 91.08% 77.81% 73.02% 111.82% 116.95% 100.00%
EPS -1.48 0.83 -1.57 0.84 2.30 2.51 2.02 -
  YoY % -278.31% 152.87% -286.90% -63.48% -8.37% 24.26% -
  Horiz. % -73.27% 41.09% -77.72% 41.58% 113.86% 124.26% 100.00%
DPS 0.00 0.00 0.00 0.92 1.16 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -20.69% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.31% 100.00% - -
NAPS 0.0949 0.1185 0.1244 0.1415 0.1433 0.1316 0.1051 -1.69%
  YoY % -19.92% -4.74% -12.08% -1.26% 8.89% 25.21% -
  Horiz. % 90.29% 112.75% 118.36% 134.63% 136.35% 125.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/01 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2950 0.3050 0.3000 0.3350 0.4200 0.4000 0.3400 -
P/RPS 2.31 1.74 2.00 2.36 1.94 1.76 1.74 4.83%
  YoY % 32.76% -13.00% -15.25% 21.65% 10.23% 1.15% -
  Horiz. % 132.76% 100.00% 114.94% 135.63% 111.49% 101.15% 100.00%
P/EPS -9.25 17.20 -8.88 18.51 8.45 7.33 7.71 -
  YoY % -153.78% 293.69% -147.97% 119.05% 15.28% -4.93% -
  Horiz. % -119.97% 223.09% -115.18% 240.08% 109.60% 95.07% 100.00%
EY -10.81 5.81 -11.27 5.40 11.84 13.65 12.97 -
  YoY % -286.06% 151.55% -308.70% -54.39% -13.26% 5.24% -
  Horiz. % -83.35% 44.80% -86.89% 41.63% 91.29% 105.24% 100.00%
DY 0.00 0.00 0.00 5.97 5.95 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.34% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.34% 100.00% - -
P/NAPS 1.44 1.20 1.12 1.09 1.35 1.40 1.48 -0.46%
  YoY % 20.00% 7.14% 2.75% -19.26% -3.57% -5.41% -
  Horiz. % 97.30% 81.08% 75.68% 73.65% 91.22% 94.59% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 23/02/11 -
Price 0.2850 0.2950 0.3050 0.3200 0.4450 0.4300 0.3800 -
P/RPS 2.23 1.68 2.03 2.26 2.05 1.89 1.94 2.35%
  YoY % 32.74% -17.24% -10.18% 10.24% 8.47% -2.58% -
  Horiz. % 114.95% 86.60% 104.64% 116.49% 105.67% 97.42% 100.00%
P/EPS -8.93 16.63 -9.02 17.68 8.95 7.88 8.62 -
  YoY % -153.70% 284.37% -151.02% 97.54% 13.58% -8.58% -
  Horiz. % -103.60% 192.92% -104.64% 205.10% 103.83% 91.42% 100.00%
EY -11.19 6.01 -11.08 5.65 11.17 12.70 11.61 -
  YoY % -286.19% 154.24% -296.11% -49.42% -12.05% 9.39% -
  Horiz. % -96.38% 51.77% -95.43% 48.66% 96.21% 109.39% 100.00%
DY 0.00 0.00 0.00 6.25 5.62 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 11.21% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.21% 100.00% - -
P/NAPS 1.40 1.16 1.14 1.04 1.44 1.50 1.66 -2.80%
  YoY % 20.69% 1.75% 9.62% -27.78% -4.00% -9.64% -
  Horiz. % 84.34% 69.88% 68.67% 62.65% 86.75% 90.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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