Highlights

[MYSCM] YoY Annualized Quarter Result on 2017-12-31 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     20.77%    YoY -     -25.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 12,700 27,350 25,870 32,184 28,389 30,050 45,925 -18.58%
  YoY % -53.56% 5.72% -19.62% 13.37% -5.53% -34.57% -
  Horiz. % 27.65% 59.55% 56.33% 70.08% 61.82% 65.43% 100.00%
PBT -6,762 -9,783 -5,936 4,564 -5,344 3,232 10,046 -
  YoY % 30.87% -64.81% -230.06% 185.40% -265.35% -67.83% -
  Horiz. % -67.31% -97.38% -59.08% 45.43% -53.19% 32.17% 100.00%
Tax -5 -127 24 0 0 132 -334 -48.40%
  YoY % 95.80% -629.17% 0.00% 0.00% 0.00% 139.44% -
  Horiz. % 1.59% 37.95% -7.17% -0.00% -0.00% -39.44% 100.00%
NP -6,768 -9,910 -5,912 4,564 -5,344 3,364 9,712 -
  YoY % 31.71% -67.63% -229.54% 185.40% -258.86% -65.36% -
  Horiz. % -69.69% -102.04% -60.87% 46.99% -55.02% 34.64% 100.00%
NP to SH -6,669 -9,685 -5,952 4,362 -5,068 3,828 9,526 -
  YoY % 31.14% -62.72% -236.43% 186.08% -232.39% -59.82% -
  Horiz. % -70.01% -101.66% -62.48% 45.79% -53.20% 40.18% 100.00%
Tax Rate - % - % - % - % - % -4.08 % 3.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -222.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -122.52% 100.00%
Total Cost 19,468 37,260 31,782 27,620 33,733 26,686 36,213 -9.45%
  YoY % -47.75% 17.23% 15.07% -18.12% 26.41% -26.31% -
  Horiz. % 53.76% 102.89% 87.77% 76.27% 93.15% 73.69% 100.00%
Net Worth 22,035 45,451 55,558 57,957 68,829 75,544 69,819 -16.84%
  YoY % -51.52% -18.19% -4.14% -15.80% -8.89% 8.20% -
  Horiz. % 31.56% 65.10% 79.58% 83.01% 98.58% 108.20% 100.00%
Dividend
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 6,657 7,992 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 83.30% 100.00%
Div Payout % - % - % - % - % - % 173.91 % 83.89 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 107.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 207.31% 100.00%
Equity
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,035 45,451 55,558 57,957 68,829 75,544 69,819 -16.84%
  YoY % -51.52% -18.19% -4.14% -15.80% -8.89% 8.20% -
  Horiz. % 31.56% 65.10% 79.58% 83.01% 98.58% 108.20% 100.00%
NOSH 265,485 265,485 241,351 240,588 242,101 249,652 239,765 1.64%
  YoY % 0.00% 10.00% 0.32% -0.63% -3.02% 4.12% -
  Horiz. % 110.73% 110.73% 100.66% 100.34% 100.97% 104.12% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -53.29 % -36.23 % -22.85 % 14.18 % -18.82 % 11.19 % 21.15 % -
  YoY % -47.09% -58.56% -261.14% 175.35% -268.19% -47.09% -
  Horiz. % -251.96% -171.30% -108.04% 67.04% -88.98% 52.91% 100.00%
ROE -30.27 % -21.31 % -10.71 % 7.53 % -7.36 % 5.07 % 13.64 % -
  YoY % -42.05% -98.97% -242.23% 202.31% -245.17% -62.83% -
  Horiz. % -221.92% -156.23% -78.52% 55.21% -53.96% 37.17% 100.00%
Per Share
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.78 10.30 10.72 13.38 11.73 12.04 19.15 -19.90%
  YoY % -53.59% -3.92% -19.88% 14.07% -2.57% -37.13% -
  Horiz. % 24.96% 53.79% 55.98% 69.87% 61.25% 62.87% 100.00%
EPS 2.55 -3.73 -2.47 1.81 -2.09 1.53 3.97 -6.83%
  YoY % 168.36% -51.01% -236.46% 186.60% -236.60% -61.46% -
  Horiz. % 64.23% -93.95% -62.22% 45.59% -52.64% 38.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 3.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.18% 100.00%
NAPS 0.0830 0.1712 0.2302 0.2409 0.2843 0.3026 0.2912 -18.18%
  YoY % -51.52% -25.63% -4.44% -15.27% -6.05% 3.91% -
  Horiz. % 28.50% 58.79% 79.05% 82.73% 97.63% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.99 8.58 8.12 10.10 8.91 9.43 14.42 -18.57%
  YoY % -53.50% 5.67% -19.60% 13.36% -5.51% -34.60% -
  Horiz. % 27.67% 59.50% 56.31% 70.04% 61.79% 65.40% 100.00%
EPS -2.09 -3.04 -1.87 1.37 -1.59 1.20 2.99 -
  YoY % 31.25% -62.57% -236.50% 186.16% -232.50% -59.87% -
  Horiz. % -69.90% -101.67% -62.54% 45.82% -53.18% 40.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.09 2.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 83.27% 100.00%
NAPS 0.0692 0.1427 0.1744 0.1819 0.2160 0.2371 0.2192 -16.83%
  YoY % -51.51% -18.18% -4.12% -15.79% -8.90% 8.17% -
  Horiz. % 31.57% 65.10% 79.56% 82.98% 98.54% 108.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 0.3600 -
P/RPS 4.18 2.38 2.61 2.24 3.33 2.78 1.88 13.63%
  YoY % 75.63% -8.81% 16.52% -32.73% 19.78% 47.87% -
  Horiz. % 222.34% 126.60% 138.83% 119.15% 177.13% 147.87% 100.00%
P/EPS -7.96 -6.72 -11.35 16.54 -18.63 21.85 9.06 -
  YoY % -18.45% 40.79% -168.62% 188.78% -185.26% 141.17% -
  Horiz. % -87.86% -74.17% -125.28% 182.56% -205.63% 241.17% 100.00%
EY -12.56 -14.89 -8.81 6.04 -5.37 4.58 11.04 -
  YoY % 15.65% -69.01% -245.86% 212.48% -217.25% -58.51% -
  Horiz. % -113.77% -134.87% -79.80% 54.71% -48.64% 41.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.96 9.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -14.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 85.96% 100.00%
P/NAPS 2.41 1.43 1.22 1.25 1.37 1.11 1.24 11.21%
  YoY % 68.53% 17.21% -2.40% -8.76% 23.42% -10.48% -
  Horiz. % 194.35% 115.32% 98.39% 100.81% 110.48% 89.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 27/11/12 -
Price 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 0.3800 -
P/RPS 5.12 2.52 2.85 2.28 3.11 2.91 1.98 16.40%
  YoY % 103.17% -11.58% 25.00% -26.69% 6.87% 46.97% -
  Horiz. % 258.59% 127.27% 143.94% 115.15% 157.07% 146.97% 100.00%
P/EPS -9.75 -7.13 -12.37 16.82 -17.44 22.83 9.56 -
  YoY % -36.75% 42.36% -173.54% 196.44% -176.39% 138.81% -
  Horiz. % -101.99% -74.58% -129.39% 175.94% -182.43% 238.81% 100.00%
EY -10.25 -14.03 -8.09 5.95 -5.74 4.38 10.46 -
  YoY % 26.94% -73.42% -235.97% 203.66% -231.05% -58.13% -
  Horiz. % -97.99% -134.13% -77.34% 56.88% -54.88% 41.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.62 8.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.89% 100.00%
P/NAPS 2.95 1.52 1.32 1.27 1.28 1.16 1.30 14.00%
  YoY % 94.08% 15.15% 3.94% -0.78% 10.34% -10.77% -
  Horiz. % 226.92% 116.92% 101.54% 97.69% 98.46% 89.23% 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.
 


 

247  290  529  1208 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers