Highlights

[MYSCM] YoY Quarter Result on 2009-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     58.37%    YoY -     101.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,256 13,993 13,717 11,981 5,971 5,324 4,027 23.43%
  YoY % 1.88% 2.01% 14.49% 100.65% 12.15% 32.21% -
  Horiz. % 354.01% 347.48% 340.63% 297.52% 148.27% 132.21% 100.00%
PBT 3,418 2,037 3,526 3,487 1,797 1,741 1,626 13.17%
  YoY % 67.80% -42.23% 1.12% 94.05% 3.22% 7.07% -
  Horiz. % 210.21% 125.28% 216.85% 214.45% 110.52% 107.07% 100.00%
Tax 107 393 -360 -230 -169 -223 -194 -
  YoY % -72.77% 209.17% -56.52% -36.09% 24.22% -14.95% -
  Horiz. % -55.15% -202.58% 185.57% 118.56% 87.11% 114.95% 100.00%
NP 3,525 2,430 3,166 3,257 1,628 1,518 1,432 16.18%
  YoY % 45.06% -23.25% -2.79% 100.06% 7.25% 6.01% -
  Horiz. % 246.16% 169.69% 221.09% 227.44% 113.69% 106.01% 100.00%
NP to SH 3,358 2,383 3,166 3,275 1,628 1,518 1,432 15.25%
  YoY % 40.91% -24.73% -3.33% 101.17% 7.25% 6.01% -
  Horiz. % 234.50% 166.41% 221.09% 228.70% 113.69% 106.01% 100.00%
Tax Rate -3.13 % -19.29 % 10.21 % 6.60 % 9.40 % 12.81 % 11.93 % -
  YoY % 83.77% -288.93% 54.70% -29.79% -26.62% 7.38% -
  Horiz. % -26.24% -161.69% 85.58% 55.32% 78.79% 107.38% 100.00%
Total Cost 10,731 11,563 10,551 8,724 4,343 3,806 2,595 26.67%
  YoY % -7.20% 9.59% 20.94% 100.87% 14.11% 46.67% -
  Horiz. % 413.53% 445.59% 406.59% 336.18% 167.36% 146.67% 100.00%
Net Worth 69,846 61,576 52,023 38,264 30,201 32,889 26,246 17.70%
  YoY % 13.43% 18.36% 35.95% 26.70% -8.17% 25.31% -
  Horiz. % 266.11% 234.61% 198.21% 145.79% 115.07% 125.31% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 9,921 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 653.59 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 69,846 61,576 52,023 38,264 30,201 32,889 26,246 17.70%
  YoY % 13.43% 18.36% 35.95% 26.70% -8.17% 25.31% -
  Horiz. % 266.11% 234.61% 198.21% 145.79% 115.07% 125.31% 100.00%
NOSH 239,857 238,300 239,848 154,481 152,149 99,215 98,082 16.06%
  YoY % 0.65% -0.65% 55.26% 1.53% 53.35% 1.16% -
  Horiz. % 244.55% 242.96% 244.54% 157.50% 155.12% 101.16% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.73 % 17.37 % 23.08 % 27.18 % 27.27 % 28.51 % 35.56 % -5.87%
  YoY % 42.37% -24.74% -15.08% -0.33% -4.35% -19.83% -
  Horiz. % 69.54% 48.85% 64.90% 76.43% 76.69% 80.17% 100.00%
ROE 4.81 % 3.87 % 6.09 % 8.56 % 5.39 % 4.62 % 5.46 % -2.09%
  YoY % 24.29% -36.45% -28.86% 58.81% 16.67% -15.38% -
  Horiz. % 88.10% 70.88% 111.54% 156.78% 98.72% 84.62% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.94 5.87 5.72 7.76 3.92 5.37 4.11 6.32%
  YoY % 1.19% 2.62% -26.29% 97.96% -27.00% 30.66% -
  Horiz. % 144.53% 142.82% 139.17% 188.81% 95.38% 130.66% 100.00%
EPS 1.40 1.00 1.32 2.12 1.07 1.53 1.46 -0.70%
  YoY % 40.00% -24.24% -37.74% 98.13% -30.07% 4.79% -
  Horiz. % 95.89% 68.49% 90.41% 145.21% 73.29% 104.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2912 0.2584 0.2169 0.2477 0.1985 0.3315 0.2676 1.42%
  YoY % 12.69% 19.13% -12.43% 24.79% -40.12% 23.88% -
  Horiz. % 108.82% 96.56% 81.05% 92.56% 74.18% 123.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.47 4.39 4.31 3.76 1.87 1.67 1.26 23.47%
  YoY % 1.82% 1.86% 14.63% 101.07% 11.98% 32.54% -
  Horiz. % 354.76% 348.41% 342.06% 298.41% 148.41% 132.54% 100.00%
EPS 1.05 0.75 0.99 1.03 0.51 0.48 0.45 15.15%
  YoY % 40.00% -24.24% -3.88% 101.96% 6.25% 6.67% -
  Horiz. % 233.33% 166.67% 220.00% 228.89% 113.33% 106.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.11 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2192 0.1933 0.1633 0.1201 0.0948 0.1032 0.0824 17.69%
  YoY % 13.40% 18.37% 35.97% 26.69% -8.14% 25.24% -
  Horiz. % 266.02% 234.59% 198.18% 145.75% 115.05% 125.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3600 0.3100 0.3100 0.5200 0.3800 0.6900 0.3000 -
P/RPS 6.06 5.28 5.42 6.70 9.68 12.86 7.31 -3.07%
  YoY % 14.77% -2.58% -19.10% -30.79% -24.73% 75.92% -
  Horiz. % 82.90% 72.23% 74.15% 91.66% 132.42% 175.92% 100.00%
P/EPS 25.71 31.00 23.48 24.53 35.51 45.10 20.55 3.80%
  YoY % -17.06% 32.03% -4.28% -30.92% -21.26% 119.46% -
  Horiz. % 125.11% 150.85% 114.26% 119.37% 172.80% 219.46% 100.00%
EY 3.89 3.23 4.26 4.08 2.82 2.22 4.87 -3.67%
  YoY % 20.43% -24.18% 4.41% 44.68% 27.03% -54.41% -
  Horiz. % 79.88% 66.32% 87.47% 83.78% 57.91% 45.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 14.49 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.24 1.20 1.43 2.10 1.91 2.08 1.12 1.71%
  YoY % 3.33% -16.08% -31.90% 9.95% -8.17% 85.71% -
  Horiz. % 110.71% 107.14% 127.68% 187.50% 170.54% 185.71% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 25/11/10 30/11/09 25/11/08 22/11/07 15/11/06 -
Price 0.3800 0.3400 0.3800 0.5400 0.3100 0.9400 0.3100 -
P/RPS 6.39 5.79 6.64 6.96 7.90 17.52 7.55 -2.74%
  YoY % 10.36% -12.80% -4.60% -11.90% -54.91% 132.05% -
  Horiz. % 84.64% 76.69% 87.95% 92.19% 104.64% 232.05% 100.00%
P/EPS 27.14 34.00 28.79 25.47 28.97 61.44 21.23 4.17%
  YoY % -20.18% 18.10% 13.03% -12.08% -52.85% 189.40% -
  Horiz. % 127.84% 160.15% 135.61% 119.97% 136.46% 289.40% 100.00%
EY 3.68 2.94 3.47 3.93 3.45 1.63 4.71 -4.03%
  YoY % 25.17% -15.27% -11.70% 13.91% 111.66% -65.39% -
  Horiz. % 78.13% 62.42% 73.67% 83.44% 73.25% 34.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.64 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.30 1.32 1.75 2.18 1.56 2.84 1.16 1.92%
  YoY % -1.52% -24.57% -19.72% 39.74% -45.07% 144.83% -
  Horiz. % 112.07% 113.79% 150.86% 187.93% 134.48% 244.83% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers