Highlights

[HONGSENG] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -29.25%    YoY -     -279.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,429 10,509 33,338 30,857 42,410 36,217 33,970 -27.81%
  YoY % -57.86% -68.48% 8.04% -27.24% 17.10% 6.61% -
  Horiz. % 13.04% 30.94% 98.14% 90.84% 124.85% 106.61% 100.00%
PBT -7,458 -12,624 -29,143 8,702 4,741 -7,166 5,003 -
  YoY % 40.92% 56.68% -434.90% 83.55% 166.16% -243.23% -
  Horiz. % -149.07% -252.33% -582.51% 173.94% 94.76% -143.23% 100.00%
Tax 24 -493 -1,648 -16,349 -360 -386 -80 -
  YoY % 104.87% 70.08% 89.92% -4,441.39% 6.74% -382.50% -
  Horiz. % -30.00% 616.25% 2,060.00% 20,436.25% 450.00% 482.50% 100.00%
NP -7,434 -13,117 -30,791 -7,647 4,381 -7,552 4,923 -
  YoY % 43.33% 57.40% -302.65% -274.55% 158.01% -253.40% -
  Horiz. % -151.01% -266.44% -625.45% -155.33% 88.99% -153.40% 100.00%
NP to SH -7,434 -13,072 -30,549 -7,693 4,284 -8,164 4,336 -
  YoY % 43.13% 57.21% -297.10% -279.58% 152.47% -288.28% -
  Horiz. % -171.45% -301.48% -704.54% -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 11,863 23,626 64,129 38,504 38,029 43,769 29,047 -13.34%
  YoY % -49.79% -63.16% 66.55% 1.25% -13.11% 50.68% -
  Horiz. % 40.84% 81.34% 220.78% 132.56% 130.92% 150.68% 100.00%
Net Worth 61,327 16,991 32,681 49,238 61,475 64,563 73,445 -2.84%
  YoY % 260.94% -48.01% -33.63% -19.91% -4.78% -12.09% -
  Horiz. % 83.50% 23.13% 44.50% 67.04% 83.70% 87.91% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 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
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 61,327 16,991 32,681 49,238 61,475 64,563 73,445 -2.84%
  YoY % 260.94% -48.01% -33.63% -19.91% -4.78% -12.09% -
  Horiz. % 83.50% 23.13% 44.50% 67.04% 83.70% 87.91% 100.00%
NOSH 318,582 265,485 265,485 241,130 241,555 241,538 239,627 4.66%
  YoY % 20.00% 0.00% 10.10% -0.18% 0.01% 0.80% -
  Horiz. % 132.95% 110.79% 110.79% 100.63% 100.80% 100.80% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -167.85 % -124.82 % -92.36 % -24.78 % 10.33 % -20.85 % 14.49 % -
  YoY % -34.47% -35.15% -272.72% -339.88% 149.54% -243.89% -
  Horiz. % -1,158.39% -861.42% -637.41% -171.01% 71.29% -143.89% 100.00%
ROE -12.12 % -76.93 % -93.48 % -15.62 % 6.97 % -12.64 % 5.90 % -
  YoY % 84.25% 17.70% -498.46% -324.10% 155.14% -314.24% -
  Horiz. % -205.42% -1,303.90% -1,584.41% -264.75% 118.14% -214.24% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.39 3.96 12.56 12.80 17.56 14.99 14.18 -31.03%
  YoY % -64.90% -68.47% -1.87% -27.11% 17.14% 5.71% -
  Horiz. % 9.80% 27.93% 88.58% 90.27% 123.84% 105.71% 100.00%
EPS -2.55 -4.92 -11.60 -3.17 1.77 -3.38 1.80 -
  YoY % 48.17% 57.59% -265.93% -279.10% 152.37% -287.78% -
  Horiz. % -141.67% -273.33% -644.44% -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 0.1925 0.0640 0.1231 0.2042 0.2545 0.2673 0.3065 -7.17%
  YoY % 200.78% -48.01% -39.72% -19.76% -4.79% -12.79% -
  Horiz. % 62.81% 20.88% 40.16% 66.62% 83.03% 87.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.85 2.02 6.42 5.94 8.16 6.97 6.54 -27.85%
  YoY % -57.92% -68.54% 8.08% -27.21% 17.07% 6.57% -
  Horiz. % 13.00% 30.89% 98.17% 90.83% 124.77% 106.57% 100.00%
EPS -1.43 -2.52 -5.88 -1.48 0.82 -1.57 0.83 -
  YoY % 43.25% 57.14% -297.30% -280.49% 152.23% -289.16% -
  Horiz. % -172.29% -303.61% -708.43% -178.31% 98.80% -189.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
  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 0.1180 0.0327 0.0629 0.0948 0.1183 0.1243 0.1414 -2.85%
  YoY % 260.86% -48.01% -33.65% -19.86% -4.83% -12.09% -
  Horiz. % 83.45% 23.13% 44.48% 67.04% 83.66% 87.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0600 0.2400 0.2750 0.2950 0.3050 0.3000 0.3350 -
P/RPS 4.32 6.06 2.19 2.31 1.74 2.00 2.36 10.15%
  YoY % -28.71% 176.71% -5.19% 32.76% -13.00% -15.25% -
  Horiz. % 183.05% 256.78% 92.80% 97.88% 73.73% 84.75% 100.00%
P/EPS -2.57 -4.87 -2.39 -9.25 17.20 -8.88 18.51 -
  YoY % 47.23% -103.77% 74.16% -153.78% 293.69% -147.97% -
  Horiz. % -13.88% -26.31% -12.91% -49.97% 92.92% -47.97% 100.00%
EY -38.89 -20.52 -41.84 -10.81 5.81 -11.27 5.40 -
  YoY % -89.52% 50.96% -287.05% -286.06% 151.55% -308.70% -
  Horiz. % -720.19% -380.00% -774.81% -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 0.31 3.75 2.23 1.44 1.20 1.12 1.09 -18.22%
  YoY % -91.73% 68.16% 54.86% 20.00% 7.14% 2.75% -
  Horiz. % 28.44% 344.04% 204.59% 132.11% 110.09% 102.75% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/06/20 30/05/19 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 -
Price 0.1600 0.2300 0.2300 0.2850 0.2950 0.3050 0.3200 -
P/RPS 11.51 5.81 1.83 2.23 1.68 2.03 2.26 29.74%
  YoY % 98.11% 217.49% -17.94% 32.74% -17.24% -10.18% -
  Horiz. % 509.29% 257.08% 80.97% 98.67% 74.34% 89.82% 100.00%
P/EPS -6.86 -4.67 -2.00 -8.93 16.63 -9.02 17.68 -
  YoY % -46.90% -133.50% 77.60% -153.70% 284.37% -151.02% -
  Horiz. % -38.80% -26.41% -11.31% -50.51% 94.06% -51.02% 100.00%
EY -14.58 -21.41 -50.03 -11.19 6.01 -11.08 5.65 -
  YoY % 31.90% 57.21% -347.10% -286.19% 154.24% -296.11% -
  Horiz. % -258.05% -378.94% -885.49% -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 0.83 3.59 1.87 1.40 1.16 1.14 1.04 -3.54%
  YoY % -76.88% 91.98% 33.57% 20.69% 1.75% 9.62% -
  Horiz. % 79.81% 345.19% 179.81% 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.
 


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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS