Highlights

[MYSCM] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -350.33%    YoY -     -6,334.88%
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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers