Highlights

[MYSCM] YoY Quarter Result on 2013-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     85.53%    YoY -     -24.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,124 8,911 8,189 10,361 14,256 13,993 13,717 -10.34%
  YoY % -20.05% 8.82% -20.96% -27.32% 1.88% 2.01% -
  Horiz. % 51.94% 64.96% 59.70% 75.53% 103.93% 102.01% 100.00%
PBT -1,987 2,545 -1,143 2,470 3,418 2,037 3,526 -
  YoY % -178.07% 322.66% -146.28% -27.74% 67.80% -42.23% -
  Horiz. % -56.35% 72.18% -32.42% 70.05% 96.94% 57.77% 100.00%
Tax 9 0 0 -6 107 393 -360 -
  YoY % 0.00% 0.00% 0.00% -105.61% -72.77% 209.17% -
  Horiz. % -2.50% -0.00% -0.00% 1.67% -29.72% -109.17% 100.00%
NP -1,978 2,545 -1,143 2,464 3,525 2,430 3,166 -
  YoY % -177.72% 322.66% -146.39% -30.10% 45.06% -23.25% -
  Horiz. % -62.48% 80.39% -36.10% 77.83% 111.34% 76.75% 100.00%
NP to SH -1,942 2,264 -1,077 2,551 3,358 2,383 3,166 -
  YoY % -185.78% 310.21% -142.22% -24.03% 40.91% -24.73% -
  Horiz. % -61.34% 71.51% -34.02% 80.57% 106.06% 75.27% 100.00%
Tax Rate - % - % - % 0.24 % -3.13 % -19.29 % 10.21 % -
  YoY % 0.00% 0.00% 0.00% 107.67% 83.77% -288.93% -
  Horiz. % 0.00% 0.00% 0.00% 2.35% -30.66% -188.93% 100.00%
Total Cost 9,102 6,366 9,332 7,897 10,731 11,563 10,551 -2.43%
  YoY % 42.98% -31.78% 18.17% -26.41% -7.20% 9.59% -
  Horiz. % 86.27% 60.34% 88.45% 74.85% 101.71% 109.59% 100.00%
Net Worth 55,558 58,021 68,042 67,713 69,846 61,576 52,023 1.10%
  YoY % -4.24% -14.73% 0.49% -3.05% 13.43% 18.36% -
  Horiz. % 106.80% 111.53% 130.79% 130.16% 134.26% 118.36% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 55,558 58,021 68,042 67,713 69,846 61,576 52,023 1.10%
  YoY % -4.24% -14.73% 0.49% -3.05% 13.43% 18.36% -
  Horiz. % 106.80% 111.53% 130.79% 130.16% 134.26% 118.36% 100.00%
NOSH 241,351 240,851 239,333 223,771 239,857 238,300 239,848 0.10%
  YoY % 0.21% 0.63% 6.95% -6.71% 0.65% -0.65% -
  Horiz. % 100.63% 100.42% 99.79% 93.30% 100.00% 99.35% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -27.77 % 28.56 % -13.96 % 23.78 % 24.73 % 17.37 % 23.08 % -
  YoY % -197.23% 304.58% -158.70% -3.84% 42.37% -24.74% -
  Horiz. % -120.32% 123.74% -60.49% 103.03% 107.15% 75.26% 100.00%
ROE -3.50 % 3.90 % -1.58 % 3.77 % 4.81 % 3.87 % 6.09 % -
  YoY % -189.74% 346.84% -141.91% -21.62% 24.29% -36.45% -
  Horiz. % -57.47% 64.04% -25.94% 61.90% 78.98% 63.55% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.95 3.70 3.42 4.63 5.94 5.87 5.72 -10.44%
  YoY % -20.27% 8.19% -26.13% -22.05% 1.19% 2.62% -
  Horiz. % 51.57% 64.69% 59.79% 80.94% 103.85% 102.62% 100.00%
EPS -0.80 0.94 -0.45 1.14 1.40 1.00 1.32 -
  YoY % -185.11% 308.89% -139.47% -18.57% 40.00% -24.24% -
  Horiz. % -60.61% 71.21% -34.09% 86.36% 106.06% 75.76% 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 0.2302 0.2409 0.2843 0.3026 0.2912 0.2584 0.2169 1.00%
  YoY % -4.44% -15.27% -6.05% 3.91% 12.69% 19.13% -
  Horiz. % 106.13% 111.07% 131.07% 139.51% 134.26% 119.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.24 2.80 2.57 3.25 4.47 4.39 4.31 -10.32%
  YoY % -20.00% 8.95% -20.92% -27.29% 1.82% 1.86% -
  Horiz. % 51.97% 64.97% 59.63% 75.41% 103.71% 101.86% 100.00%
EPS -0.61 0.71 -0.34 0.80 1.05 0.75 0.99 -
  YoY % -185.92% 308.82% -142.50% -23.81% 40.00% -24.24% -
  Horiz. % -61.62% 71.72% -34.34% 80.81% 106.06% 75.76% 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 0.1744 0.1821 0.2136 0.2125 0.2192 0.1933 0.1633 1.10%
  YoY % -4.23% -14.75% 0.52% -3.06% 13.40% 18.37% -
  Horiz. % 106.80% 111.51% 130.80% 130.13% 134.23% 118.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2800 0.3000 0.3900 0.3350 0.3600 0.3100 0.3100 -
P/RPS 9.49 8.11 11.40 7.24 6.06 5.28 5.42 9.78%
  YoY % 17.02% -28.86% 57.46% 19.47% 14.77% -2.58% -
  Horiz. % 175.09% 149.63% 210.33% 133.58% 111.81% 97.42% 100.00%
P/EPS -34.80 31.91 -86.67 29.39 25.71 31.00 23.48 -
  YoY % -209.06% 136.82% -394.90% 14.31% -17.06% 32.03% -
  Horiz. % -148.21% 135.90% -369.12% 125.17% 109.50% 132.03% 100.00%
EY -2.87 3.13 -1.15 3.40 3.89 3.23 4.26 -
  YoY % -191.69% 372.17% -133.82% -12.60% 20.43% -24.18% -
  Horiz. % -67.37% 73.47% -27.00% 79.81% 91.31% 75.82% 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 1.22 1.25 1.37 1.11 1.24 1.20 1.43 -2.61%
  YoY % -2.40% -8.76% 23.42% -10.48% 3.33% -16.08% -
  Horiz. % 85.31% 87.41% 95.80% 77.62% 86.71% 83.92% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 26/11/14 26/11/13 27/11/12 24/11/11 25/11/10 -
Price 0.3050 0.3050 0.3650 0.3500 0.3800 0.3400 0.3800 -
P/RPS 10.33 8.24 10.67 7.56 6.39 5.79 6.64 7.64%
  YoY % 25.36% -22.77% 41.14% 18.31% 10.36% -12.80% -
  Horiz. % 155.57% 124.10% 160.69% 113.86% 96.23% 87.20% 100.00%
P/EPS -37.91 32.45 -81.11 30.70 27.14 34.00 28.79 -
  YoY % -216.83% 140.01% -364.20% 13.12% -20.18% 18.10% -
  Horiz. % -131.68% 112.71% -281.73% 106.63% 94.27% 118.10% 100.00%
EY -2.64 3.08 -1.23 3.26 3.68 2.94 3.47 -
  YoY % -185.71% 350.41% -137.73% -11.41% 25.17% -15.27% -
  Horiz. % -76.08% 88.76% -35.45% 93.95% 106.05% 84.73% 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 1.32 1.27 1.28 1.16 1.30 1.32 1.75 -4.59%
  YoY % 3.94% -0.78% 10.34% -10.77% -1.52% -24.57% -
  Horiz. % 75.43% 72.57% 73.14% 66.29% 74.29% 75.43% 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.
 


 

337  277  532  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers