Highlights

[MYSCM] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     66.90%    YoY -     -8.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 42,410 36,217 33,970 52,048 54,432 46,575 45,622 -1.21%
  YoY % 17.10% 6.61% -34.73% -4.38% 16.87% 2.09% -
  Horiz. % 92.96% 79.38% 74.46% 114.09% 119.31% 102.09% 100.00%
PBT 4,741 -7,166 5,003 11,720 13,528 11,409 11,731 -14.01%
  YoY % 166.16% -243.23% -57.31% -13.36% 18.57% -2.74% -
  Horiz. % 40.41% -61.09% 42.65% 99.91% 115.32% 97.26% 100.00%
Tax -360 -386 -80 -35 -318 -794 -536 -6.42%
  YoY % 6.74% -382.50% -128.57% 88.99% 59.95% -48.13% -
  Horiz. % 67.16% 72.01% 14.93% 6.53% 59.33% 148.13% 100.00%
NP 4,381 -7,552 4,923 11,685 13,210 10,615 11,195 -14.47%
  YoY % 158.01% -253.40% -57.87% -11.54% 24.45% -5.18% -
  Horiz. % 39.13% -67.46% 43.97% 104.38% 118.00% 94.82% 100.00%
NP to SH 4,284 -8,164 4,336 11,925 13,039 10,502 10,983 -14.52%
  YoY % 152.47% -288.28% -63.64% -8.54% 24.16% -4.38% -
  Horiz. % 39.01% -74.33% 39.48% 108.58% 118.72% 95.62% 100.00%
Tax Rate 7.59 % - % 1.60 % 0.30 % 2.35 % 6.96 % 4.57 % 8.82%
  YoY % 0.00% 0.00% 433.33% -87.23% -66.24% 52.30% -
  Horiz. % 166.08% 0.00% 35.01% 6.56% 51.42% 152.30% 100.00%
Total Cost 38,029 43,769 29,047 40,363 41,222 35,960 34,427 1.67%
  YoY % -13.11% 50.68% -28.04% -2.08% 14.63% 4.45% -
  Horiz. % 110.46% 127.14% 84.37% 117.24% 119.74% 104.45% 100.00%
Net Worth 61,475 64,563 73,445 74,343 68,305 54,558 42,599 6.30%
  YoY % -4.78% -12.09% -1.21% 8.84% 25.20% 28.07% -
  Horiz. % 144.31% 151.56% 172.41% 174.52% 160.35% 128.07% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 4,792 5,995 - - - -
  YoY % 0.00% 0.00% -20.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.94% 100.00% - - -
Div Payout % - % - % 110.53 % 50.28 % - % - % - % -
  YoY % 0.00% 0.00% 119.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 219.83% 100.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 61,475 64,563 73,445 74,343 68,305 54,558 42,599 6.30%
  YoY % -4.78% -12.09% -1.21% 8.84% 25.20% 28.07% -
  Horiz. % 144.31% 151.56% 172.41% 174.52% 160.35% 128.07% 100.00%
NOSH 241,555 241,538 239,627 239,818 238,832 238,140 153,510 7.84%
  YoY % 0.01% 0.80% -0.08% 0.41% 0.29% 55.13% -
  Horiz. % 157.35% 157.34% 156.10% 156.22% 155.58% 155.13% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.33 % -20.85 % 14.49 % 22.45 % 24.27 % 22.79 % 24.54 % -13.42%
  YoY % 149.54% -243.89% -35.46% -7.50% 6.49% -7.13% -
  Horiz. % 42.09% -84.96% 59.05% 91.48% 98.90% 92.87% 100.00%
ROE 6.97 % -12.64 % 5.90 % 16.04 % 19.09 % 19.25 % 25.78 % -19.58%
  YoY % 155.14% -314.24% -63.22% -15.98% -0.83% -25.33% -
  Horiz. % 27.04% -49.03% 22.89% 62.22% 74.05% 74.67% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.56 14.99 14.18 21.70 22.79 19.56 29.72 -8.39%
  YoY % 17.14% 5.71% -34.65% -4.78% 16.51% -34.19% -
  Horiz. % 59.08% 50.44% 47.71% 73.01% 76.68% 65.81% 100.00%
EPS 1.77 -3.38 1.80 4.97 5.46 4.41 4.73 -15.10%
  YoY % 152.37% -287.78% -63.78% -8.97% 23.81% -6.77% -
  Horiz. % 37.42% -71.46% 38.05% 105.07% 115.43% 93.23% 100.00%
DPS 0.00 0.00 2.00 2.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 100.00% - - -
NAPS 0.2545 0.2673 0.3065 0.3100 0.2860 0.2291 0.2775 -1.43%
  YoY % -4.79% -12.79% -1.13% 8.39% 24.84% -17.44% -
  Horiz. % 91.71% 96.32% 110.45% 111.71% 103.06% 82.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.31 11.37 10.66 16.34 17.09 14.62 14.32 -1.21%
  YoY % 17.06% 6.66% -34.76% -4.39% 16.89% 2.09% -
  Horiz. % 92.95% 79.40% 74.44% 114.11% 119.34% 102.09% 100.00%
EPS 1.34 -2.56 1.36 3.74 4.09 3.30 3.45 -14.58%
  YoY % 152.34% -288.24% -63.64% -8.56% 23.94% -4.35% -
  Horiz. % 38.84% -74.20% 39.42% 108.41% 118.55% 95.65% 100.00%
DPS 0.00 0.00 1.50 1.88 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -20.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.79% 100.00% - - -
NAPS 0.1930 0.2027 0.2305 0.2334 0.2144 0.1713 0.1337 6.31%
  YoY % -4.79% -12.06% -1.24% 8.86% 25.16% 28.12% -
  Horiz. % 144.35% 151.61% 172.40% 174.57% 160.36% 128.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3050 0.3000 0.3350 0.4200 0.4000 0.3400 0.5200 -
P/RPS 1.74 2.00 2.36 1.94 1.76 1.74 1.75 -0.10%
  YoY % -13.00% -15.25% 21.65% 10.23% 1.15% -0.57% -
  Horiz. % 99.43% 114.29% 134.86% 110.86% 100.57% 99.43% 100.00%
P/EPS 17.20 -8.88 18.51 8.45 7.33 7.71 7.27 15.43%
  YoY % 293.69% -147.97% 119.05% 15.28% -4.93% 6.05% -
  Horiz. % 236.59% -122.15% 254.61% 116.23% 100.83% 106.05% 100.00%
EY 5.81 -11.27 5.40 11.84 13.65 12.97 13.76 -13.38%
  YoY % 151.55% -308.70% -54.39% -13.26% 5.24% -5.74% -
  Horiz. % 42.22% -81.90% 39.24% 86.05% 99.20% 94.26% 100.00%
DY 0.00 0.00 5.97 5.95 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.34% 100.00% - - -
P/NAPS 1.20 1.12 1.09 1.35 1.40 1.48 1.87 -7.12%
  YoY % 7.14% 2.75% -19.26% -3.57% -5.41% -20.86% -
  Horiz. % 64.17% 59.89% 58.29% 72.19% 74.87% 79.14% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 23/02/11 23/02/10 -
Price 0.2950 0.3050 0.3200 0.4450 0.4300 0.3800 0.3700 -
P/RPS 1.68 2.03 2.26 2.05 1.89 1.94 1.24 5.19%
  YoY % -17.24% -10.18% 10.24% 8.47% -2.58% 56.45% -
  Horiz. % 135.48% 163.71% 182.26% 165.32% 152.42% 156.45% 100.00%
P/EPS 16.63 -9.02 17.68 8.95 7.88 8.62 5.17 21.49%
  YoY % 284.37% -151.02% 97.54% 13.58% -8.58% 66.73% -
  Horiz. % 321.66% -174.47% 341.97% 173.11% 152.42% 166.73% 100.00%
EY 6.01 -11.08 5.65 11.17 12.70 11.61 19.34 -17.69%
  YoY % 154.24% -296.11% -49.42% -12.05% 9.39% -39.97% -
  Horiz. % 31.08% -57.29% 29.21% 57.76% 65.67% 60.03% 100.00%
DY 0.00 0.00 6.25 5.62 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 11.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.21% 100.00% - - -
P/NAPS 1.16 1.14 1.04 1.44 1.50 1.66 1.33 -2.25%
  YoY % 1.75% 9.62% -27.78% -4.00% -9.64% 24.81% -
  Horiz. % 87.22% 85.71% 78.20% 108.27% 112.78% 124.81% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers