Highlights

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

Stock [HONGSENG]: 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
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,457 12,700 27,350 25,870 32,184 28,389 30,050 -23.87%
  YoY % -57.03% -53.56% 5.72% -19.62% 13.37% -5.53% -
  Horiz. % 18.16% 42.26% 91.01% 86.09% 107.10% 94.47% 100.00%
PBT 1,045 -6,762 -9,783 -5,936 4,564 -5,344 3,232 -16.51%
  YoY % 115.46% 30.87% -64.81% -230.06% 185.40% -265.35% -
  Horiz. % 32.34% -209.24% -302.69% -183.66% 141.21% -165.35% 100.00%
Tax -4 -5 -127 24 0 0 132 -
  YoY % 25.01% 95.80% -629.17% 0.00% 0.00% 0.00% -
  Horiz. % -3.03% -4.04% -96.21% 18.18% 0.00% 0.00% 100.00%
NP 1,041 -6,768 -9,910 -5,912 4,564 -5,344 3,364 -17.10%
  YoY % 115.39% 31.71% -67.63% -229.54% 185.40% -258.86% -
  Horiz. % 30.96% -201.19% -294.59% -175.74% 135.67% -158.86% 100.00%
NP to SH 1,041 -6,669 -9,685 -5,952 4,362 -5,068 3,828 -18.79%
  YoY % 115.61% 31.14% -62.72% -236.43% 186.08% -232.39% -
  Horiz. % 27.20% -174.22% -253.00% -155.49% 113.97% -132.39% 100.00%
Tax Rate 0.38 % - % - % - % - % - % -4.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -9.31% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 4,416 19,468 37,260 31,782 27,620 33,733 26,686 -24.99%
  YoY % -77.32% -47.75% 17.23% 15.07% -18.12% 26.41% -
  Horiz. % 16.55% 72.95% 139.62% 119.10% 103.50% 126.41% 100.00%
Net Worth 70,024 22,035 45,451 55,558 57,957 68,829 75,544 -1.21%
  YoY % 217.79% -51.52% -18.19% -4.14% -15.80% -8.89% -
  Horiz. % 92.69% 29.17% 60.16% 73.54% 76.72% 91.11% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 6,657 -
  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 % - % - % - % - % - % - % 173.91 % -
  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
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 70,024 22,035 45,451 55,558 57,957 68,829 75,544 -1.21%
  YoY % 217.79% -51.52% -18.19% -4.14% -15.80% -8.89% -
  Horiz. % 92.69% 29.17% 60.16% 73.54% 76.72% 91.11% 100.00%
NOSH 318,006 265,485 265,485 241,351 240,588 242,101 249,652 3.94%
  YoY % 19.78% 0.00% 10.00% 0.32% -0.63% -3.02% -
  Horiz. % 127.38% 106.34% 106.34% 96.67% 96.37% 96.98% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 19.08 % -53.29 % -36.23 % -22.85 % 14.18 % -18.82 % 11.19 % 8.91%
  YoY % 135.80% -47.09% -58.56% -261.14% 175.35% -268.19% -
  Horiz. % 170.51% -476.23% -323.77% -204.20% 126.72% -168.19% 100.00%
ROE 1.49 % -30.27 % -21.31 % -10.71 % 7.53 % -7.36 % 5.07 % -17.78%
  YoY % 104.92% -42.05% -98.97% -242.23% 202.31% -245.17% -
  Horiz. % 29.39% -597.04% -420.32% -211.24% 148.52% -145.17% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.72 4.78 10.30 10.72 13.38 11.73 12.04 -26.74%
  YoY % -64.02% -53.59% -3.92% -19.88% 14.07% -2.57% -
  Horiz. % 14.29% 39.70% 85.55% 89.04% 111.13% 97.43% 100.00%
EPS 0.37 2.55 -3.73 -2.47 1.81 -2.09 1.53 -20.30%
  YoY % -85.49% 168.36% -51.01% -236.46% 186.60% -236.60% -
  Horiz. % 24.18% 166.67% -243.79% -161.44% 118.30% -136.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
  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 0.2202 0.0830 0.1712 0.2302 0.2409 0.2843 0.3026 -4.96%
  YoY % 165.30% -51.52% -25.63% -4.44% -15.27% -6.05% -
  Horiz. % 72.77% 27.43% 56.58% 76.07% 79.61% 93.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 518,973
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.05 2.45 5.27 4.98 6.20 5.47 5.79 -23.89%
  YoY % -57.14% -53.51% 5.82% -19.68% 13.35% -5.53% -
  Horiz. % 18.13% 42.31% 91.02% 86.01% 107.08% 94.47% 100.00%
EPS 0.20 -1.29 -1.87 -1.15 0.84 -0.98 0.74 -18.87%
  YoY % 115.50% 31.02% -62.61% -236.90% 185.71% -232.43% -
  Horiz. % 27.03% -174.32% -252.70% -155.41% 113.51% -132.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
  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 0.1349 0.0425 0.0876 0.1071 0.1117 0.1326 0.1456 -1.21%
  YoY % 217.41% -51.48% -18.21% -4.12% -15.76% -8.93% -
  Horiz. % 92.65% 29.19% 60.16% 73.56% 76.72% 91.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 -
P/RPS 7.58 4.18 2.38 2.61 2.24 3.33 2.78 17.39%
  YoY % 81.34% 75.63% -8.81% 16.52% -32.73% 19.78% -
  Horiz. % 272.66% 150.36% 85.61% 93.88% 80.58% 119.78% 100.00%
P/EPS 39.70 -7.96 -6.72 -11.35 16.54 -18.63 21.85 10.02%
  YoY % 598.74% -18.45% 40.79% -168.62% 188.78% -185.26% -
  Horiz. % 181.69% -36.43% -30.76% -51.95% 75.70% -85.26% 100.00%
EY 2.52 -12.56 -14.89 -8.81 6.04 -5.37 4.58 -9.11%
  YoY % 120.06% 15.65% -69.01% -245.86% 212.48% -217.25% -
  Horiz. % 55.02% -274.24% -325.11% -192.36% 131.88% -117.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.96 -
  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 0.59 2.41 1.43 1.22 1.25 1.37 1.11 -9.61%
  YoY % -75.52% 68.53% 17.21% -2.40% -8.76% 23.42% -
  Horiz. % 53.15% 217.12% 128.83% 109.91% 112.61% 123.42% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/02/20 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 -
Price 0.1100 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 -
P/RPS 6.41 5.12 2.52 2.85 2.28 3.11 2.91 13.46%
  YoY % 25.20% 103.17% -11.58% 25.00% -26.69% 6.87% -
  Horiz. % 220.27% 175.95% 86.60% 97.94% 78.35% 106.87% 100.00%
P/EPS 33.59 -9.75 -7.13 -12.37 16.82 -17.44 22.83 6.37%
  YoY % 444.51% -36.75% 42.36% -173.54% 196.44% -176.39% -
  Horiz. % 147.13% -42.71% -31.23% -54.18% 73.67% -76.39% 100.00%
EY 2.98 -10.25 -14.03 -8.09 5.95 -5.74 4.38 -5.97%
  YoY % 129.07% 26.94% -73.42% -235.97% 203.66% -231.05% -
  Horiz. % 68.04% -234.02% -320.32% -184.70% 135.84% -131.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.62 -
  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 0.50 2.95 1.52 1.32 1.27 1.28 1.16 -12.59%
  YoY % -83.05% 94.08% 15.15% 3.94% -0.78% 10.34% -
  Horiz. % 43.10% 254.31% 131.03% 113.79% 109.48% 110.34% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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