Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2012-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -35.18%    YoY -     31.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,372 31,636 34,324 36,382 28,878 23,114 23,272 3.95%
  YoY % -7.16% -7.83% -5.66% 25.99% 24.94% -0.68% -
  Horiz. % 126.21% 135.94% 147.49% 156.33% 124.09% 99.32% 100.00%
PBT 504 2,182 1,264 1,000 538 2,806 1,250 -14.04%
  YoY % -76.90% 72.63% 26.40% 85.87% -80.83% 124.48% -
  Horiz. % 40.32% 174.56% 101.12% 80.00% 43.04% 224.48% 100.00%
Tax -6 0 0 0 0 550 996 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.78% -
  Horiz. % -0.60% 0.00% 0.00% 0.00% 0.00% 55.22% 100.00%
NP 498 2,182 1,264 1,000 538 3,356 2,246 -22.19%
  YoY % -77.18% 72.63% 26.40% 85.87% -83.97% 49.42% -
  Horiz. % 22.17% 97.15% 56.28% 44.52% 23.95% 149.42% 100.00%
NP to SH 11,406 1,726 3,018 2,248 1,704 3,356 2,246 31.09%
  YoY % 560.83% -42.81% 34.25% 31.92% -49.23% 49.42% -
  Horiz. % 507.84% 76.85% 134.37% 100.09% 75.87% 149.42% 100.00%
Tax Rate 1.19 % - % - % - % - % -19.60 % -79.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 75.40% -
  Horiz. % -1.49% 0.00% 0.00% 0.00% 0.00% 24.60% 100.00%
Total Cost 28,874 29,454 33,060 35,382 28,340 19,758 21,026 5.43%
  YoY % -1.97% -10.91% -6.56% 24.85% 43.44% -6.03% -
  Horiz. % 137.33% 140.08% 157.23% 168.28% 134.79% 93.97% 100.00%
Net Worth 1,026,540 19,177 56,587 65,566 97,371 33,560 0 -
  YoY % 5,252.76% -66.11% -13.69% -32.66% 190.14% 0.00% -
  Horiz. % 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00% -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,026,540 19,177 56,587 65,566 97,371 33,560 0 -
  YoY % 5,252.76% -66.11% -13.69% -32.66% 190.14% 0.00% -
  Horiz. % 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00% -
NOSH 11,405,999 319,629 943,125 936,666 1,217,142 479,428 367,647 77.22%
  YoY % 3,468.51% -66.11% 0.69% -23.04% 153.87% 30.40% -
  Horiz. % 3,102.43% 86.94% 256.53% 254.77% 331.06% 130.40% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.70 % 6.90 % 3.68 % 2.75 % 1.86 % 14.52 % 9.65 % -25.12%
  YoY % -75.36% 87.50% 33.82% 47.85% -87.19% 50.47% -
  Horiz. % 17.62% 71.50% 38.13% 28.50% 19.27% 150.47% 100.00%
ROE 1.11 % 9.00 % 5.33 % 3.43 % 1.75 % 10.00 % - % -
  YoY % -87.67% 68.86% 55.39% 96.00% -82.50% 0.00% -
  Horiz. % 11.10% 90.00% 53.30% 34.30% 17.50% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.26 9.90 3.64 3.88 2.37 4.82 6.33 -41.25%
  YoY % -97.37% 171.98% -6.19% 63.71% -50.83% -23.85% -
  Horiz. % 4.11% 156.40% 57.50% 61.30% 37.44% 76.15% 100.00%
EPS 0.10 0.54 0.32 0.24 0.14 0.70 0.16 -7.53%
  YoY % -81.48% 68.75% 33.33% 71.43% -80.00% 337.50% -
  Horiz. % 62.50% 337.50% 200.00% 150.00% 87.50% 437.50% 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 0.0900 0.0600 0.0600 0.0700 0.0800 0.0700 0.0000 -
  YoY % 50.00% 0.00% -14.29% -12.50% 14.29% 0.00% -
  Horiz. % 128.57% 85.71% 85.71% 100.00% 114.29% 100.00% -
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.91 4.21 4.57 4.84 3.84 3.08 3.10 3.94%
  YoY % -7.13% -7.88% -5.58% 26.04% 24.68% -0.65% -
  Horiz. % 126.13% 135.81% 147.42% 156.13% 123.87% 99.35% 100.00%
EPS 1.52 0.23 0.40 0.30 0.23 0.45 0.30 31.04%
  YoY % 560.87% -42.50% 33.33% 30.43% -48.89% 50.00% -
  Horiz. % 506.67% 76.67% 133.33% 100.00% 76.67% 150.00% 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 1.3659 0.0255 0.0753 0.0872 0.1296 0.0447 0.0000 -
  YoY % 5,256.47% -66.14% -13.65% -32.72% 189.93% 0.00% -
  Horiz. % 3,055.70% 57.05% 168.46% 195.08% 289.93% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1150 0.1300 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 44.66 1.31 1.92 1.54 2.53 1.45 0.95 89.92%
  YoY % 3,309.16% -31.77% 24.68% -39.13% 74.48% 52.63% -
  Horiz. % 4,701.05% 137.89% 202.11% 162.11% 266.32% 152.63% 100.00%
P/EPS 115.00 24.07 21.88 25.00 42.86 10.00 9.82 50.67%
  YoY % 377.77% 10.01% -12.48% -41.67% 328.60% 1.83% -
  Horiz. % 1,171.08% 245.11% 222.81% 254.58% 436.46% 101.83% 100.00%
EY 0.87 4.15 4.57 4.00 2.33 10.00 10.18 -33.62%
  YoY % -79.04% -9.19% 14.25% 71.67% -76.70% -1.77% -
  Horiz. % 8.55% 40.77% 44.89% 39.29% 22.89% 98.23% 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 1.28 2.17 1.17 0.86 0.75 1.00 0.00 -
  YoY % -41.01% 85.47% 36.05% 14.67% -25.00% 0.00% -
  Horiz. % 128.00% 217.00% 117.00% 86.00% 75.00% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 24/11/09 -
Price 0.1200 0.1950 0.0650 0.0600 0.0800 0.0700 0.0600 -
P/RPS 46.60 1.97 1.79 1.54 3.37 1.45 0.95 91.27%
  YoY % 2,265.48% 10.06% 16.23% -54.30% 132.41% 52.63% -
  Horiz. % 4,905.26% 207.37% 188.42% 162.11% 354.74% 152.63% 100.00%
P/EPS 120.00 36.11 20.31 25.00 57.14 10.00 9.82 51.74%
  YoY % 232.32% 77.79% -18.76% -56.25% 471.40% 1.83% -
  Horiz. % 1,222.00% 367.72% 206.82% 254.58% 581.87% 101.83% 100.00%
EY 0.83 2.77 4.92 4.00 1.75 10.00 10.18 -34.14%
  YoY % -70.04% -43.70% 23.00% 128.57% -82.50% -1.77% -
  Horiz. % 8.15% 27.21% 48.33% 39.29% 17.19% 98.23% 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 1.33 3.25 1.08 0.86 1.00 1.00 0.00 -
  YoY % -59.08% 200.93% 25.58% -14.00% 0.00% 0.00% -
  Horiz. % 133.00% 325.00% 108.00% 86.00% 100.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers