Highlights

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

Stock [HONGSENG]: 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 - 518,573
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.72 1.58 2.00 2.75 2.70 2.65 2.31 -4.79%
  YoY % 8.86% -21.00% -27.27% 1.85% 1.89% 14.72% -
  Horiz. % 74.46% 68.40% 86.58% 119.05% 116.88% 114.72% 100.00%
EPS 0.44 -0.21 0.49 0.65 0.46 0.61 0.63 -5.80%
  YoY % 309.52% -142.86% -24.62% 41.30% -24.59% -3.17% -
  Horiz. % 69.84% -33.33% 77.78% 103.17% 73.02% 96.83% 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 0.1119 0.1312 0.1306 0.1347 0.1187 0.1003 0.0738 7.18%
  YoY % -14.71% 0.46% -3.04% 13.48% 18.34% 35.91% -
  Horiz. % 151.63% 177.78% 176.96% 182.52% 160.84% 135.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS