Highlights

[HONGSENG] YoY Cumulative Quarter Result on 2015-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     30.93%    YoY -     152.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,509 33,338 30,857 42,410 36,217 33,970 52,048 -22.59%
  YoY % -68.48% 8.04% -27.24% 17.10% 6.61% -34.73% -
  Horiz. % 20.19% 64.05% 59.29% 81.48% 69.58% 65.27% 100.00%
PBT -12,624 -29,143 8,702 4,741 -7,166 5,003 11,720 -
  YoY % 56.68% -434.90% 83.55% 166.16% -243.23% -57.31% -
  Horiz. % -107.71% -248.66% 74.25% 40.45% -61.14% 42.69% 100.00%
Tax -493 -1,648 -16,349 -360 -386 -80 -35 52.69%
  YoY % 70.08% 89.92% -4,441.39% 6.74% -382.50% -128.57% -
  Horiz. % 1,408.57% 4,708.57% 46,711.43% 1,028.57% 1,102.86% 228.57% 100.00%
NP -13,117 -30,791 -7,647 4,381 -7,552 4,923 11,685 -
  YoY % 57.40% -302.65% -274.55% 158.01% -253.40% -57.87% -
  Horiz. % -112.26% -263.51% -65.44% 37.49% -64.63% 42.13% 100.00%
NP to SH -13,072 -30,549 -7,693 4,284 -8,164 4,336 11,925 -
  YoY % 57.21% -297.10% -279.58% 152.47% -288.28% -63.64% -
  Horiz. % -109.62% -256.18% -64.51% 35.92% -68.46% 36.36% 100.00%
Tax Rate - % - % 187.88 % 7.59 % - % 1.60 % 0.30 % -
  YoY % 0.00% 0.00% 2,375.36% 0.00% 0.00% 433.33% -
  Horiz. % 0.00% 0.00% 62,626.67% 2,530.00% 0.00% 533.33% 100.00%
Total Cost 23,626 64,129 38,504 38,029 43,769 29,047 40,363 -8.21%
  YoY % -63.16% 66.55% 1.25% -13.11% 50.68% -28.04% -
  Horiz. % 58.53% 158.88% 95.39% 94.22% 108.44% 71.96% 100.00%
Net Worth 16,991 32,681 49,238 61,475 64,563 73,445 74,343 -21.04%
  YoY % -48.01% -33.63% -19.91% -4.78% -12.09% -1.21% -
  Horiz. % 22.85% 43.96% 66.23% 82.69% 86.84% 98.79% 100.00%
Dividend
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 4,792 5,995 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.94% 100.00%
Div Payout % - % - % - % - % - % 110.53 % 50.28 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 119.83% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 219.83% 100.00%
Equity
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 16,991 32,681 49,238 61,475 64,563 73,445 74,343 -21.04%
  YoY % -48.01% -33.63% -19.91% -4.78% -12.09% -1.21% -
  Horiz. % 22.85% 43.96% 66.23% 82.69% 86.84% 98.79% 100.00%
NOSH 265,485 265,485 241,130 241,555 241,538 239,627 239,818 1.64%
  YoY % 0.00% 10.10% -0.18% 0.01% 0.80% -0.08% -
  Horiz. % 110.70% 110.70% 100.55% 100.72% 100.72% 99.92% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -124.82 % -92.36 % -24.78 % 10.33 % -20.85 % 14.49 % 22.45 % -
  YoY % -35.15% -272.72% -339.88% 149.54% -243.89% -35.46% -
  Horiz. % -555.99% -411.40% -110.38% 46.01% -92.87% 64.54% 100.00%
ROE -76.93 % -93.48 % -15.62 % 6.97 % -12.64 % 5.90 % 16.04 % -
  YoY % 17.70% -498.46% -324.10% 155.14% -314.24% -63.22% -
  Horiz. % -479.61% -582.79% -97.38% 43.45% -78.80% 36.78% 100.00%
Per Share
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.96 12.56 12.80 17.56 14.99 14.18 21.70 -23.83%
  YoY % -68.47% -1.87% -27.11% 17.14% 5.71% -34.65% -
  Horiz. % 18.25% 57.88% 58.99% 80.92% 69.08% 65.35% 100.00%
EPS -4.92 -11.60 -3.17 1.77 -3.38 1.80 4.97 -
  YoY % 57.59% -265.93% -279.10% 152.37% -287.78% -63.78% -
  Horiz. % -98.99% -233.40% -63.78% 35.61% -68.01% 36.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.00% 100.00%
NAPS 0.0640 0.1231 0.2042 0.2545 0.2673 0.3065 0.3100 -22.31%
  YoY % -48.01% -39.72% -19.76% -4.79% -12.79% -1.13% -
  Horiz. % 20.65% 39.71% 65.87% 82.10% 86.23% 98.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.02 6.42 5.94 8.16 6.97 6.54 10.02 -22.61%
  YoY % -68.54% 8.08% -27.21% 17.07% 6.57% -34.73% -
  Horiz. % 20.16% 64.07% 59.28% 81.44% 69.56% 65.27% 100.00%
EPS -2.52 -5.88 -1.48 0.82 -1.57 0.83 2.30 -
  YoY % 57.14% -297.30% -280.49% 152.23% -289.16% -63.91% -
  Horiz. % -109.57% -255.65% -64.35% 35.65% -68.26% 36.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.92 1.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.00% 100.00%
NAPS 0.0327 0.0629 0.0948 0.1183 0.1243 0.1414 0.1431 -21.04%
  YoY % -48.01% -33.65% -19.86% -4.83% -12.09% -1.19% -
  Horiz. % 22.85% 43.96% 66.25% 82.67% 86.86% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2400 0.2750 0.2950 0.3050 0.3000 0.3350 0.4200 -
P/RPS 6.06 2.19 2.31 1.74 2.00 2.36 1.94 19.99%
  YoY % 176.71% -5.19% 32.76% -13.00% -15.25% 21.65% -
  Horiz. % 312.37% 112.89% 119.07% 89.69% 103.09% 121.65% 100.00%
P/EPS -4.87 -2.39 -9.25 17.20 -8.88 18.51 8.45 -
  YoY % -103.77% 74.16% -153.78% 293.69% -147.97% 119.05% -
  Horiz. % -57.63% -28.28% -109.47% 203.55% -105.09% 219.05% 100.00%
EY -20.52 -41.84 -10.81 5.81 -11.27 5.40 11.84 -
  YoY % 50.96% -287.05% -286.06% 151.55% -308.70% -54.39% -
  Horiz. % -173.31% -353.38% -91.30% 49.07% -95.19% 45.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.97 5.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.34% 100.00%
P/NAPS 3.75 2.23 1.44 1.20 1.12 1.09 1.35 17.76%
  YoY % 68.16% 54.86% 20.00% 7.14% 2.75% -19.26% -
  Horiz. % 277.78% 165.19% 106.67% 88.89% 82.96% 80.74% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/05/19 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 -
Price 0.2300 0.2300 0.2850 0.2950 0.3050 0.3200 0.4450 -
P/RPS 5.81 1.83 2.23 1.68 2.03 2.26 2.05 18.14%
  YoY % 217.49% -17.94% 32.74% -17.24% -10.18% 10.24% -
  Horiz. % 283.41% 89.27% 108.78% 81.95% 99.02% 110.24% 100.00%
P/EPS -4.67 -2.00 -8.93 16.63 -9.02 17.68 8.95 -
  YoY % -133.50% 77.60% -153.70% 284.37% -151.02% 97.54% -
  Horiz. % -52.18% -22.35% -99.78% 185.81% -100.78% 197.54% 100.00%
EY -21.41 -50.03 -11.19 6.01 -11.08 5.65 11.17 -
  YoY % 57.21% -347.10% -286.19% 154.24% -296.11% -49.42% -
  Horiz. % -191.67% -447.90% -100.18% 53.80% -99.19% 50.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.25 5.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 111.21% 100.00%
P/NAPS 3.59 1.87 1.40 1.16 1.14 1.04 1.44 15.74%
  YoY % 91.98% 33.57% 20.69% 1.75% 9.62% -27.78% -
  Horiz. % 249.31% 129.86% 97.22% 80.56% 79.17% 72.22% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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