Highlights

[MYSCM] YoY Annual (Unaudited) Result on 2016-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend YoY -     -279.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 10,509 33,338 27,350 30,857 42,410 36,217 33,970 -20.03%
  YoY % -68.48% 21.89% -11.37% -27.24% 17.10% 6.61% -
  Horiz. % 30.94% 98.14% 80.51% 90.84% 124.85% 106.61% 100.00%
PBT -12,624 -29,143 -9,783 8,702 4,741 -7,166 5,003 -
  YoY % 56.68% -197.89% -212.42% 83.55% 166.16% -243.23% -
  Horiz. % -252.33% -582.51% -195.54% 173.94% 94.76% -143.23% 100.00%
Tax -493 -1,648 -127 -16,349 -360 -386 -80 41.40%
  YoY % 70.08% -1,197.64% 99.22% -4,441.39% 6.74% -382.50% -
  Horiz. % 616.25% 2,060.00% 158.75% 20,436.25% 450.00% 482.50% 100.00%
NP -13,117 -30,791 -9,910 -7,647 4,381 -7,552 4,923 -
  YoY % 57.40% -210.71% -29.59% -274.55% 158.01% -253.40% -
  Horiz. % -266.44% -625.45% -201.30% -155.33% 88.99% -153.40% 100.00%
NP to SH -13,072 -30,549 -9,685 -7,693 4,284 -8,164 4,336 -
  YoY % 57.21% -215.43% -25.89% -279.58% 152.47% -288.28% -
  Horiz. % -301.48% -704.54% -223.36% -177.42% 98.80% -188.28% 100.00%
Tax Rate - % - % - % 187.88 % 7.59 % - % 1.60 % -
  YoY % 0.00% 0.00% 0.00% 2,375.36% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 11,742.50% 474.38% 0.00% 100.00%
Total Cost 23,626 64,129 37,260 38,504 38,029 43,769 29,047 -3.86%
  YoY % -63.16% 72.11% -3.23% 1.25% -13.11% 50.68% -
  Horiz. % 81.34% 220.78% 128.27% 132.56% 130.92% 150.68% 100.00%
Net Worth 16,991 32,681 45,451 49,238 61,475 64,563 73,445 -24.34%
  YoY % -48.01% -28.10% -7.69% -19.91% -4.78% -12.09% -
  Horiz. % 23.13% 44.50% 61.88% 67.04% 83.70% 87.91% 100.00%
Dividend
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 4,792 -
  YoY % 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%
Div Payout % - % - % - % - % - % - % 110.53 % -
  YoY % 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%
Equity
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 16,991 32,681 45,451 49,238 61,475 64,563 73,445 -24.34%
  YoY % -48.01% -28.10% -7.69% -19.91% -4.78% -12.09% -
  Horiz. % 23.13% 44.50% 61.88% 67.04% 83.70% 87.91% 100.00%
NOSH 265,485 265,485 265,485 241,130 241,555 241,538 239,627 1.97%
  YoY % 0.00% 0.00% 10.10% -0.18% 0.01% 0.80% -
  Horiz. % 110.79% 110.79% 110.79% 100.63% 100.80% 100.80% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -124.82 % -92.36 % -36.23 % -24.78 % 10.33 % -20.85 % 14.49 % -
  YoY % -35.15% -154.93% -46.21% -339.88% 149.54% -243.89% -
  Horiz. % -861.42% -637.41% -250.03% -171.01% 71.29% -143.89% 100.00%
ROE -76.93 % -93.48 % -21.31 % -15.62 % 6.97 % -12.64 % 5.90 % -
  YoY % 17.70% -338.67% -36.43% -324.10% 155.14% -314.24% -
  Horiz. % -1,303.90% -1,584.41% -361.19% -264.75% 118.14% -214.24% 100.00%
Per Share
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.96 12.56 10.30 12.80 17.56 14.99 14.18 -21.57%
  YoY % -68.47% 21.94% -19.53% -27.11% 17.14% 5.71% -
  Horiz. % 27.93% 88.58% 72.64% 90.27% 123.84% 105.71% 100.00%
EPS -4.92 -11.60 -3.73 -3.17 1.77 -3.38 1.80 -
  YoY % 57.59% -210.99% -17.67% -279.10% 152.37% -287.78% -
  Horiz. % -273.33% -644.44% -207.22% -176.11% 98.33% -187.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 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%
NAPS 0.0640 0.1231 0.1712 0.2042 0.2545 0.2673 0.3065 -25.80%
  YoY % -48.01% -28.10% -16.16% -19.76% -4.79% -12.79% -
  Horiz. % 20.88% 40.16% 55.86% 66.62% 83.03% 87.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.30 10.46 8.58 9.69 13.31 11.37 10.66 -20.02%
  YoY % -68.45% 21.91% -11.46% -27.20% 17.06% 6.66% -
  Horiz. % 30.96% 98.12% 80.49% 90.90% 124.86% 106.66% 100.00%
EPS -4.10 -9.59 -3.04 -2.41 1.34 -2.56 1.36 -
  YoY % 57.25% -215.46% -26.14% -279.85% 152.34% -288.24% -
  Horiz. % -301.47% -705.15% -223.53% -177.21% 98.53% -188.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 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%
NAPS 0.0533 0.1026 0.1427 0.1546 0.1930 0.2027 0.2305 -24.34%
  YoY % -48.05% -28.10% -7.70% -19.90% -4.79% -12.06% -
  Horiz. % 23.12% 44.51% 61.91% 67.07% 83.73% 87.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 29/03/19 30/03/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2400 0.2750 0.2450 0.2950 0.3050 0.3000 0.3350 -
P/RPS 6.06 2.19 2.38 2.31 1.74 2.00 2.36 19.68%
  YoY % 176.71% -7.98% 3.03% 32.76% -13.00% -15.25% -
  Horiz. % 256.78% 92.80% 100.85% 97.88% 73.73% 84.75% 100.00%
P/EPS -4.87 -2.39 -6.72 -9.25 17.20 -8.88 18.51 -
  YoY % -103.77% 64.43% 27.35% -153.78% 293.69% -147.97% -
  Horiz. % -26.31% -12.91% -36.30% -49.97% 92.92% -47.97% 100.00%
EY -20.52 -41.84 -14.89 -10.81 5.81 -11.27 5.40 -
  YoY % 50.96% -180.99% -37.74% -286.06% 151.55% -308.70% -
  Horiz. % -380.00% -774.81% -275.74% -200.19% 107.59% -208.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.97 -
  YoY % 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%
P/NAPS 3.75 2.23 1.43 1.44 1.20 1.12 1.09 26.54%
  YoY % 68.16% 55.94% -0.69% 20.00% 7.14% 2.75% -
  Horiz. % 344.04% 204.59% 131.19% 132.11% 110.09% 102.75% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/05/19 31/05/18 27/02/18 28/02/17 25/02/16 27/02/15 24/02/14 -
Price 0.2300 0.2300 0.2600 0.2850 0.2950 0.3050 0.3200 -
P/RPS 5.81 1.83 2.52 2.23 1.68 2.03 2.26 19.71%
  YoY % 217.49% -27.38% 13.00% 32.74% -17.24% -10.18% -
  Horiz. % 257.08% 80.97% 111.50% 98.67% 74.34% 89.82% 100.00%
P/EPS -4.67 -2.00 -7.13 -8.93 16.63 -9.02 17.68 -
  YoY % -133.50% 71.95% 20.16% -153.70% 284.37% -151.02% -
  Horiz. % -26.41% -11.31% -40.33% -50.51% 94.06% -51.02% 100.00%
EY -21.41 -50.03 -14.03 -11.19 6.01 -11.08 5.65 -
  YoY % 57.21% -256.59% -25.38% -286.19% 154.24% -296.11% -
  Horiz. % -378.94% -885.49% -248.32% -198.05% 106.37% -196.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
  YoY % 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%
P/NAPS 3.59 1.87 1.52 1.40 1.16 1.14 1.04 26.62%
  YoY % 91.98% 23.03% 8.57% 20.69% 1.75% 9.62% -
  Horiz. % 345.19% 179.81% 146.15% 134.62% 111.54% 109.62% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers