Highlights

[MYSCM] YoY Quarter Result on 2012-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     19.50%    YoY -     40.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 8,911 8,189 10,361 14,256 13,993 13,717 11,981 -4.81%
  YoY % 8.82% -20.96% -27.32% 1.88% 2.01% 14.49% -
  Horiz. % 74.38% 68.35% 86.48% 118.99% 116.79% 114.49% 100.00%
PBT 2,545 -1,143 2,470 3,418 2,037 3,526 3,487 -5.11%
  YoY % 322.66% -146.28% -27.74% 67.80% -42.23% 1.12% -
  Horiz. % 72.99% -32.78% 70.83% 98.02% 58.42% 101.12% 100.00%
Tax 0 0 -6 107 393 -360 -230 -
  YoY % 0.00% 0.00% -105.61% -72.77% 209.17% -56.52% -
  Horiz. % -0.00% -0.00% 2.61% -46.52% -170.87% 156.52% 100.00%
NP 2,545 -1,143 2,464 3,525 2,430 3,166 3,257 -4.03%
  YoY % 322.66% -146.39% -30.10% 45.06% -23.25% -2.79% -
  Horiz. % 78.14% -35.09% 75.65% 108.23% 74.61% 97.21% 100.00%
NP to SH 2,264 -1,077 2,551 3,358 2,383 3,166 3,275 -5.96%
  YoY % 310.21% -142.22% -24.03% 40.91% -24.73% -3.33% -
  Horiz. % 69.13% -32.89% 77.89% 102.53% 72.76% 96.67% 100.00%
Tax Rate - % - % 0.24 % -3.13 % -19.29 % 10.21 % 6.60 % -
  YoY % 0.00% 0.00% 107.67% 83.77% -288.93% 54.70% -
  Horiz. % 0.00% 0.00% 3.64% -47.42% -292.27% 154.70% 100.00%
Total Cost 6,366 9,332 7,897 10,731 11,563 10,551 8,724 -5.11%
  YoY % -31.78% 18.17% -26.41% -7.20% 9.59% 20.94% -
  Horiz. % 72.97% 106.97% 90.52% 123.01% 132.54% 120.94% 100.00%
Net Worth 58,021 68,042 67,713 69,846 61,576 52,023 38,264 7.18%
  YoY % -14.73% 0.49% -3.05% 13.43% 18.36% 35.95% -
  Horiz. % 151.63% 177.82% 176.96% 182.53% 160.92% 135.95% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 58,021 68,042 67,713 69,846 61,576 52,023 38,264 7.18%
  YoY % -14.73% 0.49% -3.05% 13.43% 18.36% 35.95% -
  Horiz. % 151.63% 177.82% 176.96% 182.53% 160.92% 135.95% 100.00%
NOSH 240,851 239,333 223,771 239,857 238,300 239,848 154,481 7.68%
  YoY % 0.63% 6.95% -6.71% 0.65% -0.65% 55.26% -
  Horiz. % 155.91% 154.93% 144.85% 155.27% 154.26% 155.26% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.56 % -13.96 % 23.78 % 24.73 % 17.37 % 23.08 % 27.18 % 0.83%
  YoY % 304.58% -158.70% -3.84% 42.37% -24.74% -15.08% -
  Horiz. % 105.08% -51.36% 87.49% 90.99% 63.91% 84.92% 100.00%
ROE 3.90 % -1.58 % 3.77 % 4.81 % 3.87 % 6.09 % 8.56 % -12.27%
  YoY % 346.84% -141.91% -21.62% 24.29% -36.45% -28.86% -
  Horiz. % 45.56% -18.46% 44.04% 56.19% 45.21% 71.14% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.70 3.42 4.63 5.94 5.87 5.72 7.76 -11.61%
  YoY % 8.19% -26.13% -22.05% 1.19% 2.62% -26.29% -
  Horiz. % 47.68% 44.07% 59.66% 76.55% 75.64% 73.71% 100.00%
EPS 0.94 -0.45 1.14 1.40 1.00 1.32 2.12 -12.67%
  YoY % 308.89% -139.47% -18.57% 40.00% -24.24% -37.74% -
  Horiz. % 44.34% -21.23% 53.77% 66.04% 47.17% 62.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2409 0.2843 0.3026 0.2912 0.2584 0.2169 0.2477 -0.46%
  YoY % -15.27% -6.05% 3.91% 12.69% 19.13% -12.43% -
  Horiz. % 97.25% 114.78% 122.16% 117.56% 104.32% 87.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.80 2.57 3.25 4.47 4.39 4.31 3.76 -4.79%
  YoY % 8.95% -20.92% -27.29% 1.82% 1.86% 14.63% -
  Horiz. % 74.47% 68.35% 86.44% 118.88% 116.76% 114.63% 100.00%
EPS 0.71 -0.34 0.80 1.05 0.75 0.99 1.03 -6.01%
  YoY % 308.82% -142.50% -23.81% 40.00% -24.24% -3.88% -
  Horiz. % 68.93% -33.01% 77.67% 101.94% 72.82% 96.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1821 0.2136 0.2125 0.2192 0.1933 0.1633 0.1201 7.18%
  YoY % -14.75% 0.52% -3.06% 13.40% 18.37% 35.97% -
  Horiz. % 151.62% 177.85% 176.94% 182.51% 160.95% 135.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.3000 0.3900 0.3350 0.3600 0.3100 0.3100 0.5200 -
P/RPS 8.11 11.40 7.24 6.06 5.28 5.42 6.70 3.23%
  YoY % -28.86% 57.46% 19.47% 14.77% -2.58% -19.10% -
  Horiz. % 121.04% 170.15% 108.06% 90.45% 78.81% 80.90% 100.00%
P/EPS 31.91 -86.67 29.39 25.71 31.00 23.48 24.53 4.48%
  YoY % 136.82% -394.90% 14.31% -17.06% 32.03% -4.28% -
  Horiz. % 130.09% -353.32% 119.81% 104.81% 126.38% 95.72% 100.00%
EY 3.13 -1.15 3.40 3.89 3.23 4.26 4.08 -4.32%
  YoY % 372.17% -133.82% -12.60% 20.43% -24.18% 4.41% -
  Horiz. % 76.72% -28.19% 83.33% 95.34% 79.17% 104.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.25 1.37 1.11 1.24 1.20 1.43 2.10 -8.28%
  YoY % -8.76% 23.42% -10.48% 3.33% -16.08% -31.90% -
  Horiz. % 59.52% 65.24% 52.86% 59.05% 57.14% 68.10% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 26/11/13 27/11/12 24/11/11 25/11/10 30/11/09 -
Price 0.3050 0.3650 0.3500 0.3800 0.3400 0.3800 0.5400 -
P/RPS 8.24 10.67 7.56 6.39 5.79 6.64 6.96 2.85%
  YoY % -22.77% 41.14% 18.31% 10.36% -12.80% -4.60% -
  Horiz. % 118.39% 153.30% 108.62% 91.81% 83.19% 95.40% 100.00%
P/EPS 32.45 -81.11 30.70 27.14 34.00 28.79 25.47 4.12%
  YoY % 140.01% -364.20% 13.12% -20.18% 18.10% 13.03% -
  Horiz. % 127.40% -318.45% 120.53% 106.56% 133.49% 113.03% 100.00%
EY 3.08 -1.23 3.26 3.68 2.94 3.47 3.93 -3.98%
  YoY % 350.41% -137.73% -11.41% 25.17% -15.27% -11.70% -
  Horiz. % 78.37% -31.30% 82.95% 93.64% 74.81% 88.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.27 1.28 1.16 1.30 1.32 1.75 2.18 -8.61%
  YoY % -0.78% 10.34% -10.77% -1.52% -24.57% -19.72% -
  Horiz. % 58.26% 58.72% 53.21% 59.63% 60.55% 80.28% 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  733 

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 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers