Highlights

[HONGSENG] YoY Annualized Quarter Result on 2018-09-30 [#2]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -35.68%    YoY -     118.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,116 6,688 11,072 20,436 24,558 30,452 26,204 -33.11%
  YoY % -68.36% -39.60% -45.82% -16.78% -19.36% 16.21% -
  Horiz. % 8.08% 25.52% 42.25% 77.99% 93.72% 116.21% 100.00%
PBT 2,856 2,726 2,220 -12,274 -4,930 1,756 -5,730 -
  YoY % 4.77% 22.79% 118.09% -148.98% -380.75% 130.65% -
  Horiz. % -49.84% -47.57% -38.74% 214.22% 86.04% -30.65% 100.00%
Tax 0 -16 2 -169 18 0 0 -
  YoY % 0.00% -900.00% 101.18% -1,040.74% 0.00% 0.00% -
  Horiz. % 0.00% -88.89% 11.11% -940.74% 100.00% - -
NP 2,856 2,710 2,222 -12,444 -4,912 1,756 -5,730 -
  YoY % 5.39% 21.96% 117.86% -153.34% -379.73% 130.65% -
  Horiz. % -49.84% -47.29% -38.78% 217.17% 85.72% -30.65% 100.00%
NP to SH 2,856 2,710 2,246 -12,224 -5,046 2,016 -5,448 -
  YoY % 5.39% 20.66% 118.37% -142.25% -350.30% 137.00% -
  Horiz. % -52.42% -49.74% -41.23% 224.38% 92.62% -37.00% 100.00%
Tax Rate - % 0.59 % -0.09 % - % - % - % - % -
  YoY % 0.00% 755.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -655.56% 100.00% - - - -
Total Cost -740 3,978 8,850 32,880 29,470 28,696 31,934 -
  YoY % -118.60% -55.05% -73.08% 11.57% 2.70% -10.14% -
  Horiz. % -2.32% 12.46% 27.71% 102.96% 92.28% 89.86% 100.00%
Net Worth 92,306 17,893 31,937 53,787 57,908 63,504 69,883 4.55%
  YoY % 415.86% -43.97% -40.62% -7.12% -8.81% -9.13% -
  Horiz. % 132.08% 25.60% 45.70% 76.97% 82.86% 90.87% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 92,306 17,893 31,937 53,787 57,908 63,504 69,883 4.55%
  YoY % 415.86% -43.97% -40.62% -7.12% -8.81% -9.13% -
  Horiz. % 132.08% 25.60% 45.70% 76.97% 82.86% 90.87% 100.00%
NOSH 430,934 265,485 265,485 265,485 240,285 240,000 241,061 9.73%
  YoY % 62.32% 0.00% 0.00% 10.49% 0.12% -0.44% -
  Horiz. % 178.76% 110.13% 110.13% 110.13% 99.68% 99.56% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 134.97 % 40.52 % 20.07 % -60.89 % -20.00 % 5.77 % -21.87 % -
  YoY % 233.09% 101.89% 132.96% -204.45% -446.62% 126.38% -
  Horiz. % -617.15% -185.28% -91.77% 278.42% 91.45% -26.38% 100.00%
ROE 3.09 % 15.14 % 7.03 % -22.73 % -8.71 % 3.17 % -7.80 % -
  YoY % -79.59% 115.36% 130.93% -160.96% -374.76% 140.64% -
  Horiz. % -39.62% -194.10% -90.13% 291.41% 111.67% -40.64% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.49 2.52 4.17 7.70 10.22 12.69 10.87 -39.06%
  YoY % -80.56% -39.57% -45.84% -24.66% -19.46% 16.74% -
  Horiz. % 4.51% 23.18% 38.36% 70.84% 94.02% 116.74% 100.00%
EPS 0.76 1.02 0.84 -4.60 -2.10 0.84 -2.26 -
  YoY % -25.49% 21.43% 118.26% -119.05% -350.00% 137.17% -
  Horiz. % -33.63% -45.13% -37.17% 203.54% 92.92% -37.17% 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 0.2142 0.0674 0.1203 0.2026 0.2410 0.2646 0.2899 -4.72%
  YoY % 217.80% -43.97% -40.62% -15.93% -8.92% -8.73% -
  Horiz. % 73.89% 23.25% 41.50% 69.89% 83.13% 91.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.41 1.29 2.13 3.93 4.73 5.86 5.04 -33.03%
  YoY % -68.22% -39.44% -45.80% -16.91% -19.28% 16.27% -
  Horiz. % 8.13% 25.60% 42.26% 77.98% 93.85% 116.27% 100.00%
EPS 0.55 0.52 0.43 -2.35 -0.97 0.39 -1.05 -
  YoY % 5.77% 20.93% 118.30% -142.27% -348.72% 137.14% -
  Horiz. % -52.38% -49.52% -40.95% 223.81% 92.38% -37.14% 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 0.1777 0.0344 0.0615 0.1035 0.1115 0.1222 0.1345 4.55%
  YoY % 416.57% -44.07% -40.58% -7.17% -8.76% -9.14% -
  Horiz. % 132.12% 25.58% 45.72% 76.95% 82.90% 90.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/06/16 30/06/15 30/06/14 -
Price 1.1300 0.1950 0.2300 0.2550 0.2650 0.2950 0.3400 -
P/RPS 230.13 7.74 5.51 3.31 2.59 2.32 3.13 98.73%
  YoY % 2,873.26% 40.47% 66.47% 27.80% 11.64% -25.88% -
  Horiz. % 7,352.40% 247.28% 176.04% 105.75% 82.75% 74.12% 100.00%
P/EPS 170.50 19.10 27.19 -5.54 -12.62 35.12 -15.04 -
  YoY % 792.67% -29.75% 590.79% 56.10% -135.93% 333.51% -
  Horiz. % -1,133.64% -126.99% -180.78% 36.84% 83.91% -233.51% 100.00%
EY 0.59 5.23 3.68 -18.06 -7.92 2.85 -6.65 -
  YoY % -88.72% 42.12% 120.38% -128.03% -377.89% 142.86% -
  Horiz. % -8.87% -78.65% -55.34% 271.58% 119.10% -42.86% 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 5.28 2.89 1.91 1.26 1.10 1.11 1.17 27.23%
  YoY % 82.70% 51.31% 51.59% 14.55% -0.90% -5.13% -
  Horiz. % 451.28% 247.01% 163.25% 107.69% 94.02% 94.87% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/11/20 - 21/11/18 23/11/17 26/08/16 25/08/15 27/08/14 -
Price 1.0100 0.1200 0.2400 0.2500 0.2600 0.2950 0.3550 -
P/RPS 205.69 4.76 5.75 3.25 2.54 2.32 3.27 93.84%
  YoY % 4,221.22% -17.22% 76.92% 27.95% 9.48% -29.05% -
  Horiz. % 6,290.21% 145.57% 175.84% 99.39% 77.68% 70.95% 100.00%
P/EPS 152.40 11.76 28.37 -5.43 -12.38 35.12 -15.71 -
  YoY % 1,195.92% -58.55% 622.47% 56.14% -135.25% 323.55% -
  Horiz. % -970.08% -74.86% -180.59% 34.56% 78.80% -223.55% 100.00%
EY 0.66 8.51 3.52 -18.42 -8.08 2.85 -6.37 -
  YoY % -92.24% 141.76% 119.11% -127.97% -383.51% 144.74% -
  Horiz. % -10.36% -133.59% -55.26% 289.17% 126.84% -44.74% 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 4.72 1.78 2.00 1.23 1.08 1.11 1.22 24.14%
  YoY % 165.17% -11.00% 62.60% 13.89% -2.70% -9.02% -
  Horiz. % 386.89% 145.90% 163.93% 100.82% 88.52% 90.98% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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