Highlights

[HONGSENG] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -288.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 27,350 30,857 42,410 36,217 33,970 52,048 54,432 -10.83%
  YoY % -11.37% -27.24% 17.10% 6.61% -34.73% -4.38% -
  Horiz. % 50.25% 56.69% 77.91% 66.54% 62.41% 95.62% 100.00%
PBT -9,783 8,702 4,741 -7,166 5,003 11,720 13,528 -
  YoY % -212.42% 83.55% 166.16% -243.23% -57.31% -13.36% -
  Horiz. % -72.32% 64.33% 35.05% -52.97% 36.98% 86.64% 100.00%
Tax -127 -16,349 -360 -386 -80 -35 -318 -14.17%
  YoY % 99.22% -4,441.39% 6.74% -382.50% -128.57% 88.99% -
  Horiz. % 39.94% 5,141.19% 113.21% 121.38% 25.16% 11.01% 100.00%
NP -9,910 -7,647 4,381 -7,552 4,923 11,685 13,210 -
  YoY % -29.59% -274.55% 158.01% -253.40% -57.87% -11.54% -
  Horiz. % -75.02% -57.89% 33.16% -57.17% 37.27% 88.46% 100.00%
NP to SH -9,685 -7,693 4,284 -8,164 4,336 11,925 13,039 -
  YoY % -25.89% -279.58% 152.47% -288.28% -63.64% -8.54% -
  Horiz. % -74.28% -59.00% 32.86% -62.61% 33.25% 91.46% 100.00%
Tax Rate - % 187.88 % 7.59 % - % 1.60 % 0.30 % 2.35 % -
  YoY % 0.00% 2,375.36% 0.00% 0.00% 433.33% -87.23% -
  Horiz. % 0.00% 7,994.89% 322.98% 0.00% 68.09% 12.77% 100.00%
Total Cost 37,260 38,504 38,029 43,769 29,047 40,363 41,222 -1.67%
  YoY % -3.23% 1.25% -13.11% 50.68% -28.04% -2.08% -
  Horiz. % 90.39% 93.41% 92.25% 106.18% 70.46% 97.92% 100.00%
Net Worth 45,451 49,238 61,475 64,563 73,445 74,343 68,305 -6.56%
  YoY % -7.69% -19.91% -4.78% -12.09% -1.21% 8.84% -
  Horiz. % 66.54% 72.09% 90.00% 94.52% 107.52% 108.84% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 4,792 5,995 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.06% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.94% 100.00% -
Div Payout % - % - % - % - % 110.53 % 50.28 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 119.83% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 219.83% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 45,451 49,238 61,475 64,563 73,445 74,343 68,305 -6.56%
  YoY % -7.69% -19.91% -4.78% -12.09% -1.21% 8.84% -
  Horiz. % 66.54% 72.09% 90.00% 94.52% 107.52% 108.84% 100.00%
NOSH 265,485 241,130 241,555 241,538 239,627 239,818 238,832 1.78%
  YoY % 10.10% -0.18% 0.01% 0.80% -0.08% 0.41% -
  Horiz. % 111.16% 100.96% 101.14% 101.13% 100.33% 100.41% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -36.23 % -24.78 % 10.33 % -20.85 % 14.49 % 22.45 % 24.27 % -
  YoY % -46.21% -339.88% 149.54% -243.89% -35.46% -7.50% -
  Horiz. % -149.28% -102.10% 42.56% -85.91% 59.70% 92.50% 100.00%
ROE -21.31 % -15.62 % 6.97 % -12.64 % 5.90 % 16.04 % 19.09 % -
  YoY % -36.43% -324.10% 155.14% -314.24% -63.22% -15.98% -
  Horiz. % -111.63% -81.82% 36.51% -66.21% 30.91% 84.02% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.30 12.80 17.56 14.99 14.18 21.70 22.79 -12.39%
  YoY % -19.53% -27.11% 17.14% 5.71% -34.65% -4.78% -
  Horiz. % 45.20% 56.16% 77.05% 65.77% 62.22% 95.22% 100.00%
EPS -3.73 -3.17 1.77 -3.38 1.80 4.97 5.46 -
  YoY % -17.67% -279.10% 152.37% -287.78% -63.78% -8.97% -
  Horiz. % -68.32% -58.06% 32.42% -61.90% 32.97% 91.03% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.00% 100.00% -
NAPS 0.1712 0.2042 0.2545 0.2673 0.3065 0.3100 0.2860 -8.19%
  YoY % -16.16% -19.76% -4.79% -12.79% -1.13% 8.39% -
  Horiz. % 59.86% 71.40% 88.99% 93.46% 107.17% 108.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 518,973
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.27 5.95 8.17 6.98 6.55 10.03 10.49 -10.83%
  YoY % -11.43% -27.17% 17.05% 6.56% -34.70% -4.39% -
  Horiz. % 50.24% 56.72% 77.88% 66.54% 62.44% 95.61% 100.00%
EPS -1.87 -1.48 0.83 -1.57 0.84 2.30 2.51 -
  YoY % -26.35% -278.31% 152.87% -286.90% -63.48% -8.37% -
  Horiz. % -74.50% -58.96% 33.07% -62.55% 33.47% 91.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.92 1.16 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.69% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.31% 100.00% -
NAPS 0.0876 0.0949 0.1185 0.1244 0.1415 0.1433 0.1316 -6.55%
  YoY % -7.69% -19.92% -4.74% -12.08% -1.26% 8.89% -
  Horiz. % 66.57% 72.11% 90.05% 94.53% 107.52% 108.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2450 0.2950 0.3050 0.3000 0.3350 0.4200 0.4000 -
P/RPS 2.38 2.31 1.74 2.00 2.36 1.94 1.76 5.15%
  YoY % 3.03% 32.76% -13.00% -15.25% 21.65% 10.23% -
  Horiz. % 135.23% 131.25% 98.86% 113.64% 134.09% 110.23% 100.00%
P/EPS -6.72 -9.25 17.20 -8.88 18.51 8.45 7.33 -
  YoY % 27.35% -153.78% 293.69% -147.97% 119.05% 15.28% -
  Horiz. % -91.68% -126.19% 234.65% -121.15% 252.52% 115.28% 100.00%
EY -14.89 -10.81 5.81 -11.27 5.40 11.84 13.65 -
  YoY % -37.74% -286.06% 151.55% -308.70% -54.39% -13.26% -
  Horiz. % -109.08% -79.19% 42.56% -82.56% 39.56% 86.74% 100.00%
DY 0.00 0.00 0.00 0.00 5.97 5.95 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.34% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.34% 100.00% -
P/NAPS 1.43 1.44 1.20 1.12 1.09 1.35 1.40 0.35%
  YoY % -0.69% 20.00% 7.14% 2.75% -19.26% -3.57% -
  Horiz. % 102.14% 102.86% 85.71% 80.00% 77.86% 96.43% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 -
Price 0.2600 0.2850 0.2950 0.3050 0.3200 0.4450 0.4300 -
P/RPS 2.52 2.23 1.68 2.03 2.26 2.05 1.89 4.91%
  YoY % 13.00% 32.74% -17.24% -10.18% 10.24% 8.47% -
  Horiz. % 133.33% 117.99% 88.89% 107.41% 119.58% 108.47% 100.00%
P/EPS -7.13 -8.93 16.63 -9.02 17.68 8.95 7.88 -
  YoY % 20.16% -153.70% 284.37% -151.02% 97.54% 13.58% -
  Horiz. % -90.48% -113.32% 211.04% -114.47% 224.37% 113.58% 100.00%
EY -14.03 -11.19 6.01 -11.08 5.65 11.17 12.70 -
  YoY % -25.38% -286.19% 154.24% -296.11% -49.42% -12.05% -
  Horiz. % -110.47% -88.11% 47.32% -87.24% 44.49% 87.95% 100.00%
DY 0.00 0.00 0.00 0.00 6.25 5.62 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.21% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.21% 100.00% -
P/NAPS 1.52 1.40 1.16 1.14 1.04 1.44 1.50 0.22%
  YoY % 8.57% 20.69% 1.75% 9.62% -27.78% -4.00% -
  Horiz. % 101.33% 93.33% 77.33% 76.00% 69.33% 96.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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