Highlights

[MYSCM] YoY Quarter Result on 2012-06-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     187.03%    YoY -     111.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,496 8,739 7,636 11,649 9,860 8,087 7,006 5.20%
  YoY % 8.66% 14.44% -34.45% 18.14% 21.92% 15.43% -
  Horiz. % 135.54% 124.74% 108.99% 166.27% 140.74% 115.43% 100.00%
PBT 817 730 1,313 2,907 1,378 969 2,282 -15.73%
  YoY % 11.92% -44.40% -54.83% 110.96% 42.21% -57.54% -
  Horiz. % 35.80% 31.99% 57.54% 127.39% 60.39% 42.46% 100.00%
Tax 0 -1 -8 -5 7 49 -139 -
  YoY % 0.00% 87.50% -60.00% -171.43% -85.71% 135.25% -
  Horiz. % -0.00% 0.72% 5.76% 3.60% -5.04% -35.25% 100.00%
NP 817 729 1,305 2,902 1,385 1,018 2,143 -14.84%
  YoY % 12.07% -44.14% -55.03% 109.53% 36.05% -52.50% -
  Horiz. % 38.12% 34.02% 60.90% 135.42% 64.63% 47.50% 100.00%
NP to SH 965 790 1,375 2,810 1,329 1,188 2,068 -11.92%
  YoY % 22.15% -42.55% -51.07% 111.44% 11.87% -42.55% -
  Horiz. % 46.66% 38.20% 66.49% 135.88% 64.26% 57.45% 100.00%
Tax Rate - % 0.14 % 0.61 % 0.17 % -0.51 % -5.06 % 6.09 % -
  YoY % 0.00% -77.05% 258.82% 133.33% 89.92% -183.09% -
  Horiz. % 0.00% 2.30% 10.02% 2.79% -8.37% -83.09% 100.00%
Total Cost 8,679 8,010 6,331 8,747 8,475 7,069 4,863 10.13%
  YoY % 8.35% 26.52% -27.62% 3.21% 19.89% 45.36% -
  Horiz. % 178.47% 164.71% 130.19% 179.87% 174.28% 145.36% 100.00%
Net Worth 63,834 69,400 75,287 66,455 58,214 48,375 34,426 10.83%
  YoY % -8.02% -7.82% 13.29% 14.16% 20.34% 40.52% -
  Horiz. % 185.43% 201.59% 218.69% 193.04% 169.10% 140.52% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 4,824 6,004 - - - -
  YoY % 0.00% 0.00% -19.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.35% 100.00% - - -
Div Payout % - % - % 350.88 % 213.68 % - % - % - % -
  YoY % 0.00% 0.00% 64.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 164.21% 100.00% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 63,834 69,400 75,287 66,455 58,214 48,375 34,426 10.83%
  YoY % -8.02% -7.82% 13.29% 14.16% 20.34% 40.52% -
  Horiz. % 185.43% 201.59% 218.69% 193.04% 169.10% 140.52% 100.00%
NOSH 241,249 239,393 241,228 240,170 237,321 237,600 152,058 7.99%
  YoY % 0.78% -0.76% 0.44% 1.20% -0.12% 56.26% -
  Horiz. % 158.66% 157.44% 158.64% 157.95% 156.07% 156.26% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.60 % 8.34 % 17.09 % 24.91 % 14.05 % 12.59 % 30.59 % -19.05%
  YoY % 3.12% -51.20% -31.39% 77.30% 11.60% -58.84% -
  Horiz. % 28.11% 27.26% 55.87% 81.43% 45.93% 41.16% 100.00%
ROE 1.51 % 1.14 % 1.83 % 4.23 % 2.28 % 2.46 % 6.01 % -20.56%
  YoY % 32.46% -37.70% -56.74% 85.53% -7.32% -59.07% -
  Horiz. % 25.12% 18.97% 30.45% 70.38% 37.94% 40.93% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.94 3.65 3.17 4.85 4.15 3.40 4.61 -2.58%
  YoY % 7.95% 15.14% -34.64% 16.87% 22.06% -26.25% -
  Horiz. % 85.47% 79.18% 68.76% 105.21% 90.02% 73.75% 100.00%
EPS 0.40 0.33 0.57 1.17 0.56 0.50 1.36 -18.44%
  YoY % 21.21% -42.11% -51.28% 108.93% 12.00% -63.24% -
  Horiz. % 29.41% 24.26% 41.91% 86.03% 41.18% 36.76% 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 0.2646 0.2899 0.3121 0.2767 0.2453 0.2036 0.2264 2.63%
  YoY % -8.73% -7.11% 12.79% 12.80% 20.48% -10.07% -
  Horiz. % 116.87% 128.05% 137.85% 122.22% 108.35% 89.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.98 2.74 2.40 3.66 3.09 2.54 2.20 5.19%
  YoY % 8.76% 14.17% -34.43% 18.45% 21.65% 15.45% -
  Horiz. % 135.45% 124.55% 109.09% 166.36% 140.45% 115.45% 100.00%
EPS 0.30 0.25 0.43 0.88 0.42 0.37 0.65 -12.09%
  YoY % 20.00% -41.86% -51.14% 109.52% 13.51% -43.08% -
  Horiz. % 46.15% 38.46% 66.15% 135.38% 64.62% 56.92% 100.00%
DPS 0.00 0.00 1.51 1.88 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -19.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.32% 100.00% - - -
NAPS 0.2004 0.2178 0.2363 0.2086 0.1827 0.1518 0.1081 10.83%
  YoY % -7.99% -7.83% 13.28% 14.18% 20.36% 40.43% -
  Horiz. % 185.38% 201.48% 218.59% 192.97% 169.01% 140.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2950 0.3400 0.3950 0.3800 0.3500 0.3300 0.4600 -
P/RPS 7.49 9.31 12.48 7.83 8.42 9.70 9.98 -4.67%
  YoY % -19.55% -25.40% 59.39% -7.01% -13.20% -2.81% -
  Horiz. % 75.05% 93.29% 125.05% 78.46% 84.37% 97.19% 100.00%
P/EPS 73.75 103.03 69.30 32.48 62.50 66.00 33.82 13.87%
  YoY % -28.42% 48.67% 113.36% -48.03% -5.30% 95.15% -
  Horiz. % 218.07% 304.64% 204.91% 96.04% 184.80% 195.15% 100.00%
EY 1.36 0.97 1.44 3.08 1.60 1.52 2.96 -12.15%
  YoY % 40.21% -32.64% -53.25% 92.50% 5.26% -48.65% -
  Horiz. % 45.95% 32.77% 48.65% 104.05% 54.05% 51.35% 100.00%
DY 0.00 0.00 5.06 6.58 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -23.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.90% 100.00% - - -
P/NAPS 1.11 1.17 1.27 1.37 1.43 1.62 2.03 -9.57%
  YoY % -5.13% -7.87% -7.30% -4.20% -11.73% -20.20% -
  Horiz. % 54.68% 57.64% 62.56% 67.49% 70.44% 79.80% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 22/08/13 28/08/12 24/08/11 25/08/10 26/08/09 -
Price 0.2950 0.3550 0.3500 0.3500 0.3200 0.3100 0.4900 -
P/RPS 7.49 9.72 11.06 7.22 7.70 9.11 10.64 -5.68%
  YoY % -22.94% -12.12% 53.19% -6.23% -15.48% -14.38% -
  Horiz. % 70.39% 91.35% 103.95% 67.86% 72.37% 85.62% 100.00%
P/EPS 73.75 107.58 61.40 29.91 57.14 62.00 36.03 12.67%
  YoY % -31.45% 75.21% 105.28% -47.65% -7.84% 72.08% -
  Horiz. % 204.69% 298.58% 170.41% 83.01% 158.59% 172.08% 100.00%
EY 1.36 0.93 1.63 3.34 1.75 1.61 2.78 -11.23%
  YoY % 46.24% -42.94% -51.20% 90.86% 8.70% -42.09% -
  Horiz. % 48.92% 33.45% 58.63% 120.14% 62.95% 57.91% 100.00%
DY 0.00 0.00 5.71 7.14 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -20.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.97% 100.00% - - -
P/NAPS 1.11 1.22 1.12 1.26 1.30 1.52 2.16 -10.50%
  YoY % -9.02% 8.93% -11.11% -3.08% -14.47% -29.63% -
  Horiz. % 51.39% 56.48% 51.85% 58.33% 60.19% 70.37% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers