Highlights

[HONGSENG] YoY Annual (Unaudited) Result on 2020-03-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 18-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Mar-2020  [#4]
Profit Trend YoY -     43.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,429 10,509 33,338 27,350 30,857 42,410 36,217 -32.97%
  YoY % -57.86% -68.48% 21.89% -11.37% -27.24% 17.10% -
  Horiz. % 12.23% 29.02% 92.05% 75.52% 85.20% 117.10% 100.00%
PBT -7,458 -12,624 -29,143 -9,783 8,702 4,741 -7,166 0.76%
  YoY % 40.92% 56.68% -197.89% -212.42% 83.55% 166.16% -
  Horiz. % 104.07% 176.17% 406.68% 136.52% -121.43% -66.16% 100.00%
Tax 24 -493 -1,648 -127 -16,349 -360 -386 -
  YoY % 104.87% 70.08% -1,197.64% 99.22% -4,441.39% 6.74% -
  Horiz. % -6.22% 127.72% 426.94% 32.90% 4,235.49% 93.26% 100.00%
NP -7,434 -13,117 -30,791 -9,910 -7,647 4,381 -7,552 -0.30%
  YoY % 43.33% 57.40% -210.71% -29.59% -274.55% 158.01% -
  Horiz. % 98.44% 173.69% 407.72% 131.22% 101.26% -58.01% 100.00%
NP to SH -7,434 -13,072 -30,549 -9,685 -7,693 4,284 -8,164 -1.77%
  YoY % 43.13% 57.21% -215.43% -25.89% -279.58% 152.47% -
  Horiz. % 91.06% 160.12% 374.19% 118.63% 94.23% -52.47% 100.00%
Tax Rate - % - % - % - % 187.88 % 7.59 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 2,375.36% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2,475.36% 100.00% -
Total Cost 11,863 23,626 64,129 37,260 38,504 38,029 43,769 -22.01%
  YoY % -49.79% -63.16% 72.11% -3.23% 1.25% -13.11% -
  Horiz. % 27.10% 53.98% 146.52% 85.13% 87.97% 86.89% 100.00%
Net Worth 61,327 16,991 32,681 45,451 49,238 61,475 64,563 -0.97%
  YoY % 260.94% -48.01% -28.10% -7.69% -19.91% -4.78% -
  Horiz. % 94.99% 26.32% 50.62% 70.40% 76.26% 95.22% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 61,327 16,991 32,681 45,451 49,238 61,475 64,563 -0.97%
  YoY % 260.94% -48.01% -28.10% -7.69% -19.91% -4.78% -
  Horiz. % 94.99% 26.32% 50.62% 70.40% 76.26% 95.22% 100.00%
NOSH 318,582 265,485 265,485 265,485 241,130 241,555 241,538 5.41%
  YoY % 20.00% 0.00% 0.00% 10.10% -0.18% 0.01% -
  Horiz. % 131.90% 109.91% 109.91% 109.91% 99.83% 100.01% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -167.85 % -124.82 % -92.36 % -36.23 % -24.78 % 10.33 % -20.85 % 48.75%
  YoY % -34.47% -35.15% -154.93% -46.21% -339.88% 149.54% -
  Horiz. % 805.04% 598.66% 442.97% 173.76% 118.85% -49.54% 100.00%
ROE -12.12 % -76.93 % -93.48 % -21.31 % -15.62 % 6.97 % -12.64 % -0.80%
  YoY % 84.25% 17.70% -338.67% -36.43% -324.10% 155.14% -
  Horiz. % 95.89% 608.62% 739.56% 168.59% 123.58% -55.14% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.39 3.96 12.56 10.30 12.80 17.56 14.99 -36.41%
  YoY % -64.90% -68.47% 21.94% -19.53% -27.11% 17.14% -
  Horiz. % 9.27% 26.42% 83.79% 68.71% 85.39% 117.14% 100.00%
EPS -2.55 -4.92 -11.60 -3.73 -3.17 1.77 -3.38 -5.22%
  YoY % 48.17% 57.59% -210.99% -17.67% -279.10% 152.37% -
  Horiz. % 75.44% 145.56% 343.20% 110.36% 93.79% -52.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1925 0.0640 0.1231 0.1712 0.2042 0.2545 0.2673 -6.06%
  YoY % 200.78% -48.01% -28.10% -16.16% -19.76% -4.79% -
  Horiz. % 72.02% 23.94% 46.05% 64.05% 76.39% 95.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 518,973
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.85 2.02 6.42 5.27 5.95 8.17 6.98 -33.03%
  YoY % -57.92% -68.54% 21.82% -11.43% -27.17% 17.05% -
  Horiz. % 12.18% 28.94% 91.98% 75.50% 85.24% 117.05% 100.00%
EPS -1.43 -2.52 -5.89 -1.87 -1.48 0.83 -1.57 -1.76%
  YoY % 43.25% 57.22% -214.97% -26.35% -278.31% 152.87% -
  Horiz. % 91.08% 160.51% 375.16% 119.11% 94.27% -52.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1182 0.0327 0.0630 0.0876 0.0949 0.1185 0.1244 -0.97%
  YoY % 261.47% -48.10% -28.08% -7.69% -19.92% -4.74% -
  Horiz. % 95.02% 26.29% 50.64% 70.42% 76.29% 95.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/20 29/03/19 30/03/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.0600 0.2400 0.2750 0.2450 0.2950 0.3050 0.3000 -
P/RPS 4.32 6.06 2.19 2.38 2.31 1.74 2.00 15.79%
  YoY % -28.71% 176.71% -7.98% 3.03% 32.76% -13.00% -
  Horiz. % 216.00% 303.00% 109.50% 119.00% 115.50% 87.00% 100.00%
P/EPS -2.57 -4.87 -2.39 -6.72 -9.25 17.20 -8.88 -21.03%
  YoY % 47.23% -103.77% 64.43% 27.35% -153.78% 293.69% -
  Horiz. % 28.94% 54.84% 26.91% 75.68% 104.17% -193.69% 100.00%
EY -38.89 -20.52 -41.84 -14.89 -10.81 5.81 -11.27 26.60%
  YoY % -89.52% 50.96% -180.99% -37.74% -286.06% 151.55% -
  Horiz. % 345.08% 182.08% 371.25% 132.12% 95.92% -51.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 3.75 2.23 1.43 1.44 1.20 1.12 -21.70%
  YoY % -91.73% 68.16% 55.94% -0.69% 20.00% 7.14% -
  Horiz. % 27.68% 334.82% 199.11% 127.68% 128.57% 107.14% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/06/20 30/05/19 31/05/18 27/02/18 28/02/17 25/02/16 27/02/15 -
Price 0.1600 0.2300 0.2300 0.2600 0.2850 0.2950 0.3050 -
P/RPS 11.51 5.81 1.83 2.52 2.23 1.68 2.03 39.15%
  YoY % 98.11% 217.49% -27.38% 13.00% 32.74% -17.24% -
  Horiz. % 567.00% 286.21% 90.15% 124.14% 109.85% 82.76% 100.00%
P/EPS -6.86 -4.67 -2.00 -7.13 -8.93 16.63 -9.02 -5.08%
  YoY % -46.90% -133.50% 71.95% 20.16% -153.70% 284.37% -
  Horiz. % 76.05% 51.77% 22.17% 79.05% 99.00% -184.37% 100.00%
EY -14.58 -21.41 -50.03 -14.03 -11.19 6.01 -11.08 5.37%
  YoY % 31.90% 57.21% -256.59% -25.38% -286.19% 154.24% -
  Horiz. % 131.59% 193.23% 451.53% 126.62% 100.99% -54.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 3.59 1.87 1.52 1.40 1.16 1.14 -5.86%
  YoY % -76.88% 91.98% 23.03% 8.57% 20.69% 1.75% -
  Horiz. % 72.81% 314.91% 164.04% 133.33% 122.81% 101.75% 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