Highlights

[MYSCM] YoY Quarter Result on 2010-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     166.50%    YoY -     -3.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,361 14,256 13,993 13,717 11,981 5,971 5,324 11.72%
  YoY % -27.32% 1.88% 2.01% 14.49% 100.65% 12.15% -
  Horiz. % 194.61% 267.77% 262.83% 257.64% 225.04% 112.15% 100.00%
PBT 2,470 3,418 2,037 3,526 3,487 1,797 1,741 6.00%
  YoY % -27.74% 67.80% -42.23% 1.12% 94.05% 3.22% -
  Horiz. % 141.87% 196.32% 117.00% 202.53% 200.29% 103.22% 100.00%
Tax -6 107 393 -360 -230 -169 -223 -45.23%
  YoY % -105.61% -72.77% 209.17% -56.52% -36.09% 24.22% -
  Horiz. % 2.69% -47.98% -176.23% 161.43% 103.14% 75.78% 100.00%
NP 2,464 3,525 2,430 3,166 3,257 1,628 1,518 8.40%
  YoY % -30.10% 45.06% -23.25% -2.79% 100.06% 7.25% -
  Horiz. % 162.32% 232.21% 160.08% 208.56% 214.56% 107.25% 100.00%
NP to SH 2,551 3,358 2,383 3,166 3,275 1,628 1,518 9.03%
  YoY % -24.03% 40.91% -24.73% -3.33% 101.17% 7.25% -
  Horiz. % 168.05% 221.21% 156.98% 208.56% 215.74% 107.25% 100.00%
Tax Rate 0.24 % -3.13 % -19.29 % 10.21 % 6.60 % 9.40 % 12.81 % -48.43%
  YoY % 107.67% 83.77% -288.93% 54.70% -29.79% -26.62% -
  Horiz. % 1.87% -24.43% -150.59% 79.70% 51.52% 73.38% 100.00%
Total Cost 7,897 10,731 11,563 10,551 8,724 4,343 3,806 12.92%
  YoY % -26.41% -7.20% 9.59% 20.94% 100.87% 14.11% -
  Horiz. % 207.49% 281.95% 303.81% 277.22% 229.22% 114.11% 100.00%
Net Worth 67,713 69,846 61,576 52,023 38,264 30,201 32,889 12.78%
  YoY % -3.05% 13.43% 18.36% 35.95% 26.70% -8.17% -
  Horiz. % 205.88% 212.36% 187.22% 158.17% 116.34% 91.83% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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% 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% 0.00% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 67,713 69,846 61,576 52,023 38,264 30,201 32,889 12.78%
  YoY % -3.05% 13.43% 18.36% 35.95% 26.70% -8.17% -
  Horiz. % 205.88% 212.36% 187.22% 158.17% 116.34% 91.83% 100.00%
NOSH 223,771 239,857 238,300 239,848 154,481 152,149 99,215 14.50%
  YoY % -6.71% 0.65% -0.65% 55.26% 1.53% 53.35% -
  Horiz. % 225.54% 241.75% 240.18% 241.74% 155.70% 153.35% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 23.78 % 24.73 % 17.37 % 23.08 % 27.18 % 27.27 % 28.51 % -2.98%
  YoY % -3.84% 42.37% -24.74% -15.08% -0.33% -4.35% -
  Horiz. % 83.41% 86.74% 60.93% 80.95% 95.33% 95.65% 100.00%
ROE 3.77 % 4.81 % 3.87 % 6.09 % 8.56 % 5.39 % 4.62 % -3.33%
  YoY % -21.62% 24.29% -36.45% -28.86% 58.81% 16.67% -
  Horiz. % 81.60% 104.11% 83.77% 131.82% 185.28% 116.67% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.63 5.94 5.87 5.72 7.76 3.92 5.37 -2.44%
  YoY % -22.05% 1.19% 2.62% -26.29% 97.96% -27.00% -
  Horiz. % 86.22% 110.61% 109.31% 106.52% 144.51% 73.00% 100.00%
EPS 1.14 1.40 1.00 1.32 2.12 1.07 1.53 -4.78%
  YoY % -18.57% 40.00% -24.24% -37.74% 98.13% -30.07% -
  Horiz. % 74.51% 91.50% 65.36% 86.27% 138.56% 69.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3026 0.2912 0.2584 0.2169 0.2477 0.1985 0.3315 -1.51%
  YoY % 3.91% 12.69% 19.13% -12.43% 24.79% -40.12% -
  Horiz. % 91.28% 87.84% 77.95% 65.43% 74.72% 59.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.25 4.47 4.39 4.31 3.76 1.87 1.67 11.73%
  YoY % -27.29% 1.82% 1.86% 14.63% 101.07% 11.98% -
  Horiz. % 194.61% 267.66% 262.87% 258.08% 225.15% 111.98% 100.00%
EPS 0.80 1.05 0.75 0.99 1.03 0.51 0.48 8.88%
  YoY % -23.81% 40.00% -24.24% -3.88% 101.96% 6.25% -
  Horiz. % 166.67% 218.75% 156.25% 206.25% 214.58% 106.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2125 0.2192 0.1933 0.1633 0.1201 0.0948 0.1032 12.78%
  YoY % -3.06% 13.40% 18.37% 35.97% 26.69% -8.14% -
  Horiz. % 205.91% 212.40% 187.31% 158.24% 116.38% 91.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3350 0.3600 0.3100 0.3100 0.5200 0.3800 0.6900 -
P/RPS 7.24 6.06 5.28 5.42 6.70 9.68 12.86 -9.12%
  YoY % 19.47% 14.77% -2.58% -19.10% -30.79% -24.73% -
  Horiz. % 56.30% 47.12% 41.06% 42.15% 52.10% 75.27% 100.00%
P/EPS 29.39 25.71 31.00 23.48 24.53 35.51 45.10 -6.88%
  YoY % 14.31% -17.06% 32.03% -4.28% -30.92% -21.26% -
  Horiz. % 65.17% 57.01% 68.74% 52.06% 54.39% 78.74% 100.00%
EY 3.40 3.89 3.23 4.26 4.08 2.82 2.22 7.36%
  YoY % -12.60% 20.43% -24.18% 4.41% 44.68% 27.03% -
  Horiz. % 153.15% 175.23% 145.50% 191.89% 183.78% 127.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.11 1.24 1.20 1.43 2.10 1.91 2.08 -9.93%
  YoY % -10.48% 3.33% -16.08% -31.90% 9.95% -8.17% -
  Horiz. % 53.37% 59.62% 57.69% 68.75% 100.96% 91.83% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 24/11/11 25/11/10 30/11/09 25/11/08 22/11/07 -
Price 0.3500 0.3800 0.3400 0.3800 0.5400 0.3100 0.9400 -
P/RPS 7.56 6.39 5.79 6.64 6.96 7.90 17.52 -13.06%
  YoY % 18.31% 10.36% -12.80% -4.60% -11.90% -54.91% -
  Horiz. % 43.15% 36.47% 33.05% 37.90% 39.73% 45.09% 100.00%
P/EPS 30.70 27.14 34.00 28.79 25.47 28.97 61.44 -10.91%
  YoY % 13.12% -20.18% 18.10% 13.03% -12.08% -52.85% -
  Horiz. % 49.97% 44.17% 55.34% 46.86% 41.46% 47.15% 100.00%
EY 3.26 3.68 2.94 3.47 3.93 3.45 1.63 12.23%
  YoY % -11.41% 25.17% -15.27% -11.70% 13.91% 111.66% -
  Horiz. % 200.00% 225.77% 180.37% 212.88% 241.10% 211.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.16 1.30 1.32 1.75 2.18 1.56 2.84 -13.85%
  YoY % -10.77% -1.52% -24.57% -19.72% 39.74% -45.07% -
  Horiz. % 40.85% 45.77% 46.48% 61.62% 76.76% 54.93% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers