Highlights

[MYSCM] YoY Annualized Quarter Result on 2019-06-30 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     112.61%    YoY -     -52.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 8,084 11,252 20,558 21,504 22,924 17,452 18,164 -12.15%
  YoY % -28.15% -45.27% -4.40% -6.19% 31.35% -3.92% -
  Horiz. % 44.51% 61.95% 113.18% 118.39% 126.21% 96.08% 100.00%
PBT 1,648 3,444 -10,750 -10,260 244 -14,380 -5,436 -
  YoY % -52.15% 132.04% -4.78% -4,304.92% 101.70% -164.53% -
  Horiz. % -30.32% -63.36% 197.76% 188.74% -4.49% 264.53% 100.00%
Tax 0 0 -250 -32 0 4 452 -
  YoY % 0.00% 0.00% -681.25% 0.00% 0.00% -99.12% -
  Horiz. % 0.00% 0.00% -55.31% -7.08% 0.00% 0.88% 100.00%
NP 1,648 3,444 -11,000 -10,292 244 -14,376 -4,984 -
  YoY % -52.15% 131.31% -6.88% -4,318.03% 101.70% -188.44% -
  Horiz. % -33.07% -69.10% 220.71% 206.50% -4.90% 288.44% 100.00%
NP to SH 1,648 3,492 -11,096 -10,724 172 -14,056 -4,216 -
  YoY % -52.81% 131.47% -3.47% -6,334.88% 101.22% -233.40% -
  Horiz. % -39.09% -82.83% 263.19% 254.36% -4.08% 333.40% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,436 7,808 31,558 31,796 22,680 31,828 23,148 -18.51%
  YoY % -17.57% -75.26% -0.75% 40.19% -28.74% 37.50% -
  Horiz. % 27.80% 33.73% 136.33% 137.36% 97.98% 137.50% 100.00%
Net Worth 17,150 32,123 57,026 58,474 56,115 69,028 73,732 -20.81%
  YoY % -46.61% -43.67% -2.48% 4.21% -18.71% -6.38% -
  Horiz. % 23.26% 43.57% 77.34% 79.31% 76.11% 93.62% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 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
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 17,150 32,123 57,026 58,474 56,115 69,028 73,732 -20.81%
  YoY % -46.61% -43.67% -2.48% 4.21% -18.71% -6.38% -
  Horiz. % 23.26% 43.57% 77.34% 79.31% 76.11% 93.62% 100.00%
NOSH 265,485 265,485 265,485 241,531 215,000 240,684 239,545 1.66%
  YoY % 0.00% 0.00% 9.92% 12.34% -10.67% 0.48% -
  Horiz. % 110.83% 110.83% 110.83% 100.83% 89.75% 100.48% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 20.39 % 30.61 % -53.51 % -47.86 % 1.06 % -82.37 % -27.44 % -
  YoY % -33.39% 157.20% -11.81% -4,615.09% 101.29% -200.18% -
  Horiz. % -74.31% -111.55% 195.01% 174.42% -3.86% 300.18% 100.00%
ROE 9.61 % 10.87 % -19.46 % -18.34 % 0.31 % -20.36 % -5.72 % -
  YoY % -11.59% 155.86% -6.11% -6,016.13% 101.52% -255.94% -
  Horiz. % -168.01% -190.03% 340.21% 320.63% -5.42% 355.94% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.04 4.24 7.74 8.90 10.66 7.25 7.58 -13.60%
  YoY % -28.30% -45.22% -13.03% -16.51% 47.03% -4.35% -
  Horiz. % 40.11% 55.94% 102.11% 117.41% 140.63% 95.65% 100.00%
EPS 0.64 1.28 -4.18 4.44 0.08 -5.84 -1.76 -
  YoY % -50.00% 130.62% -194.14% 5,450.00% 101.37% -231.82% -
  Horiz. % -36.36% -72.73% 237.50% -252.27% -4.55% 331.82% 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 0.0646 0.1210 0.2148 0.2421 0.2610 0.2868 0.3078 -22.10%
  YoY % -46.61% -43.67% -11.28% -7.24% -9.00% -6.82% -
  Horiz. % 20.99% 39.31% 69.79% 78.65% 84.80% 93.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.54 3.53 6.45 6.75 7.20 5.48 5.70 -12.13%
  YoY % -28.05% -45.27% -4.44% -6.25% 31.39% -3.86% -
  Horiz. % 44.56% 61.93% 113.16% 118.42% 126.32% 96.14% 100.00%
EPS 0.52 1.10 -3.48 -3.37 0.05 -4.41 -1.32 -
  YoY % -52.73% 131.61% -3.26% -6,840.00% 101.13% -234.09% -
  Horiz. % -39.39% -83.33% 263.64% 255.30% -3.79% 334.09% 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 0.0538 0.1008 0.1790 0.1835 0.1761 0.2167 0.2314 -20.81%
  YoY % -46.63% -43.69% -2.45% 4.20% -18.74% -6.35% -
  Horiz. % 23.25% 43.56% 77.36% 79.30% 76.10% 93.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1950 0.2350 0.3000 0.2950 0.2900 0.3450 0.4250 -
P/RPS 6.40 5.54 3.87 3.31 2.72 4.76 5.60 2.16%
  YoY % 15.52% 43.15% 16.92% 21.69% -42.86% -15.00% -
  Horiz. % 114.29% 98.93% 69.11% 59.11% 48.57% 85.00% 100.00%
P/EPS 31.41 17.87 -7.18 -6.64 362.50 -5.91 -24.15 -
  YoY % 75.77% 348.89% -8.13% -101.83% 6,233.67% 75.53% -
  Horiz. % -130.06% -74.00% 29.73% 27.49% -1,501.04% 24.47% 100.00%
EY 3.18 5.60 -13.93 -15.05 0.28 -16.93 -4.14 -
  YoY % -43.21% 140.20% 7.44% -5,475.00% 101.65% -308.94% -
  Horiz. % -76.81% -135.27% 336.47% 363.53% -6.76% 408.94% 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 3.02 1.94 1.40 1.22 1.11 1.20 1.38 13.35%
  YoY % 55.67% 38.57% 14.75% 9.91% -7.50% -13.04% -
  Horiz. % 218.84% 140.58% 101.45% 88.41% 80.43% 86.96% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 28/05/13 -
Price 0.2000 0.2150 0.2600 0.2800 0.3000 0.3550 0.4200 -
P/RPS 6.57 5.07 3.36 3.14 2.81 4.90 5.54 2.76%
  YoY % 29.59% 50.89% 7.01% 11.74% -42.65% -11.55% -
  Horiz. % 118.59% 91.52% 60.65% 56.68% 50.72% 88.45% 100.00%
P/EPS 32.22 16.35 -6.22 -6.31 375.00 -6.08 -23.86 -
  YoY % 97.06% 362.86% 1.43% -101.68% 6,267.76% 74.52% -
  Horiz. % -135.04% -68.52% 26.07% 26.45% -1,571.67% 25.48% 100.00%
EY 3.10 6.12 -16.08 -15.86 0.27 -16.45 -4.19 -
  YoY % -49.35% 138.06% -1.39% -5,974.07% 101.64% -292.60% -
  Horiz. % -73.99% -146.06% 383.77% 378.52% -6.44% 392.60% 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 3.10 1.78 1.21 1.16 1.15 1.24 1.36 14.09%
  YoY % 74.16% 47.11% 4.31% 0.87% -7.26% -8.82% -
  Horiz. % 227.94% 130.88% 88.97% 85.29% 84.56% 91.18% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers