Highlights

[MYSCM] YoY Quarter Result on 2013-06-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     230.46%    YoY -     -51.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,700 9,496 8,739 7,636 11,649 9,860 8,087 -0.81%
  YoY % -18.91% 8.66% 14.44% -34.45% 18.14% 21.92% -
  Horiz. % 95.21% 117.42% 108.06% 94.42% 144.05% 121.92% 100.00%
PBT 100 817 730 1,313 2,907 1,378 969 -31.49%
  YoY % -87.76% 11.92% -44.40% -54.83% 110.96% 42.21% -
  Horiz. % 10.32% 84.31% 75.34% 135.50% 300.00% 142.21% 100.00%
Tax 17 0 -1 -8 -5 7 49 -16.16%
  YoY % 0.00% 0.00% 87.50% -60.00% -171.43% -85.71% -
  Horiz. % 34.69% 0.00% -2.04% -16.33% -10.20% 14.29% 100.00%
NP 117 817 729 1,305 2,902 1,385 1,018 -30.25%
  YoY % -85.68% 12.07% -44.14% -55.03% 109.53% 36.05% -
  Horiz. % 11.49% 80.26% 71.61% 128.19% 285.07% 136.05% 100.00%
NP to SH 158 965 790 1,375 2,810 1,329 1,188 -28.53%
  YoY % -83.63% 22.15% -42.55% -51.07% 111.44% 11.87% -
  Horiz. % 13.30% 81.23% 66.50% 115.74% 236.53% 111.87% 100.00%
Tax Rate -17.00 % - % 0.14 % 0.61 % 0.17 % -0.51 % -5.06 % 22.36%
  YoY % 0.00% 0.00% -77.05% 258.82% 133.33% 89.92% -
  Horiz. % 335.97% 0.00% -2.77% -12.06% -3.36% 10.08% 100.00%
Total Cost 7,583 8,679 8,010 6,331 8,747 8,475 7,069 1.18%
  YoY % -12.63% 8.35% 26.52% -27.62% 3.21% 19.89% -
  Horiz. % 107.27% 122.78% 113.31% 89.56% 123.74% 119.89% 100.00%
Net Worth 54,397 63,834 69,400 75,287 66,455 58,214 48,375 1.97%
  YoY % -14.78% -8.02% -7.82% 13.29% 14.16% 20.34% -
  Horiz. % 112.45% 131.96% 143.46% 155.63% 137.37% 120.34% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 4,824 6,004 - - -
  YoY % 0.00% 0.00% 0.00% -19.65% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.35% 100.00% - -
Div Payout % - % - % - % 350.88 % 213.68 % - % - % -
  YoY % 0.00% 0.00% 0.00% 64.21% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 164.21% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 54,397 63,834 69,400 75,287 66,455 58,214 48,375 1.97%
  YoY % -14.78% -8.02% -7.82% 13.29% 14.16% 20.34% -
  Horiz. % 112.45% 131.96% 143.46% 155.63% 137.37% 120.34% 100.00%
NOSH 225,714 241,249 239,393 241,228 240,170 237,321 237,600 -0.85%
  YoY % -6.44% 0.78% -0.76% 0.44% 1.20% -0.12% -
  Horiz. % 95.00% 101.54% 100.76% 101.53% 101.08% 99.88% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.52 % 8.60 % 8.34 % 17.09 % 24.91 % 14.05 % 12.59 % -29.68%
  YoY % -82.33% 3.12% -51.20% -31.39% 77.30% 11.60% -
  Horiz. % 12.07% 68.31% 66.24% 135.74% 197.86% 111.60% 100.00%
ROE 0.29 % 1.51 % 1.14 % 1.83 % 4.23 % 2.28 % 2.46 % -29.95%
  YoY % -80.79% 32.46% -37.70% -56.74% 85.53% -7.32% -
  Horiz. % 11.79% 61.38% 46.34% 74.39% 171.95% 92.68% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.41 3.94 3.65 3.17 4.85 4.15 3.40 0.05%
  YoY % -13.45% 7.95% 15.14% -34.64% 16.87% 22.06% -
  Horiz. % 100.29% 115.88% 107.35% 93.24% 142.65% 122.06% 100.00%
EPS 0.07 0.40 0.33 0.57 1.17 0.56 0.50 -27.92%
  YoY % -82.50% 21.21% -42.11% -51.28% 108.93% 12.00% -
  Horiz. % 14.00% 80.00% 66.00% 114.00% 234.00% 112.00% 100.00%
DPS 0.00 0.00 0.00 2.00 2.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.00% 100.00% - -
NAPS 0.2410 0.2646 0.2899 0.3121 0.2767 0.2453 0.2036 2.85%
  YoY % -8.92% -8.73% -7.11% 12.79% 12.80% 20.48% -
  Horiz. % 118.37% 129.96% 142.39% 153.29% 135.90% 120.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.42 2.98 2.74 2.40 3.66 3.09 2.54 -0.80%
  YoY % -18.79% 8.76% 14.17% -34.43% 18.45% 21.65% -
  Horiz. % 95.28% 117.32% 107.87% 94.49% 144.09% 121.65% 100.00%
EPS 0.05 0.30 0.25 0.43 0.88 0.42 0.37 -28.34%
  YoY % -83.33% 20.00% -41.86% -51.14% 109.52% 13.51% -
  Horiz. % 13.51% 81.08% 67.57% 116.22% 237.84% 113.51% 100.00%
DPS 0.00 0.00 0.00 1.51 1.88 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -19.68% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.32% 100.00% - -
NAPS 0.1707 0.2004 0.2178 0.2363 0.2086 0.1827 0.1518 1.97%
  YoY % -14.82% -7.99% -7.83% 13.28% 14.18% 20.36% -
  Horiz. % 112.45% 132.02% 143.48% 155.67% 137.42% 120.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.2650 0.2950 0.3400 0.3950 0.3800 0.3500 0.3300 -
P/RPS 7.77 7.49 9.31 12.48 7.83 8.42 9.70 -3.63%
  YoY % 3.74% -19.55% -25.40% 59.39% -7.01% -13.20% -
  Horiz. % 80.10% 77.22% 95.98% 128.66% 80.72% 86.80% 100.00%
P/EPS 378.57 73.75 103.03 69.30 32.48 62.50 66.00 33.76%
  YoY % 413.32% -28.42% 48.67% 113.36% -48.03% -5.30% -
  Horiz. % 573.59% 111.74% 156.11% 105.00% 49.21% 94.70% 100.00%
EY 0.26 1.36 0.97 1.44 3.08 1.60 1.52 -25.47%
  YoY % -80.88% 40.21% -32.64% -53.25% 92.50% 5.26% -
  Horiz. % 17.11% 89.47% 63.82% 94.74% 202.63% 105.26% 100.00%
DY 0.00 0.00 0.00 5.06 6.58 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -23.10% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 76.90% 100.00% - -
P/NAPS 1.10 1.11 1.17 1.27 1.37 1.43 1.62 -6.24%
  YoY % -0.90% -5.13% -7.87% -7.30% -4.20% -11.73% -
  Horiz. % 67.90% 68.52% 72.22% 78.40% 84.57% 88.27% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 27/08/14 22/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.2600 0.2950 0.3550 0.3500 0.3500 0.3200 0.3100 -
P/RPS 7.62 7.49 9.72 11.06 7.22 7.70 9.11 -2.93%
  YoY % 1.74% -22.94% -12.12% 53.19% -6.23% -15.48% -
  Horiz. % 83.64% 82.22% 106.70% 121.41% 79.25% 84.52% 100.00%
P/EPS 371.43 73.75 107.58 61.40 29.91 57.14 62.00 34.73%
  YoY % 403.63% -31.45% 75.21% 105.28% -47.65% -7.84% -
  Horiz. % 599.08% 118.95% 173.52% 99.03% 48.24% 92.16% 100.00%
EY 0.27 1.36 0.93 1.63 3.34 1.75 1.61 -25.72%
  YoY % -80.15% 46.24% -42.94% -51.20% 90.86% 8.70% -
  Horiz. % 16.77% 84.47% 57.76% 101.24% 207.45% 108.70% 100.00%
DY 0.00 0.00 0.00 5.71 7.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -20.03% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.97% 100.00% - -
P/NAPS 1.08 1.11 1.22 1.12 1.26 1.30 1.52 -5.53%
  YoY % -2.70% -9.02% 8.93% -11.11% -3.08% -14.47% -
  Horiz. % 71.05% 73.03% 80.26% 73.68% 82.89% 85.53% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers