Highlights

[MYSCM] YoY Quarter Result on 2015-09-30 [#3]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     134.61%    YoY -     310.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,989 12,023 7,124 8,911 8,189 10,361 14,256 -18.42%
  YoY % -66.82% 68.77% -20.05% 8.82% -20.96% -27.32% -
  Horiz. % 27.98% 84.34% 49.97% 62.51% 57.44% 72.68% 100.00%
PBT -6,183 -578 -1,987 2,545 -1,143 2,470 3,418 -
  YoY % -969.72% 70.91% -178.07% 322.66% -146.28% -27.74% -
  Horiz. % -180.90% -16.91% -58.13% 74.46% -33.44% 72.26% 100.00%
Tax -3 0 9 0 0 -6 107 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -105.61% -
  Horiz. % -2.80% 0.00% 8.41% 0.00% 0.00% -5.61% 100.00%
NP -6,186 -578 -1,978 2,545 -1,143 2,464 3,525 -
  YoY % -970.24% 70.78% -177.72% 322.66% -146.39% -30.10% -
  Horiz. % -175.49% -16.40% -56.11% 72.20% -32.43% 69.90% 100.00%
NP to SH -6,125 -742 -1,942 2,264 -1,077 2,551 3,358 -
  YoY % -725.47% 61.79% -185.78% 310.21% -142.22% -24.03% -
  Horiz. % -182.40% -22.10% -57.83% 67.42% -32.07% 75.97% 100.00%
Tax Rate - % - % - % - % - % 0.24 % -3.13 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 107.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -7.67% 100.00%
Total Cost 10,175 12,601 9,102 6,366 9,332 7,897 10,731 -0.85%
  YoY % -19.25% 38.44% 42.98% -31.78% 18.17% -26.41% -
  Horiz. % 94.82% 117.43% 84.82% 59.32% 86.96% 73.59% 100.00%
Net Worth 22,035 45,451 55,558 58,021 68,042 67,713 69,846 -16.84%
  YoY % -51.52% -18.19% -4.24% -14.73% 0.49% -3.05% -
  Horiz. % 31.55% 65.07% 79.54% 83.07% 97.42% 96.95% 100.00%
Dividend
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,035 45,451 55,558 58,021 68,042 67,713 69,846 -16.84%
  YoY % -51.52% -18.19% -4.24% -14.73% 0.49% -3.05% -
  Horiz. % 31.55% 65.07% 79.54% 83.07% 97.42% 96.95% 100.00%
NOSH 265,485 265,485 241,351 240,851 239,333 223,771 239,857 1.64%
  YoY % 0.00% 10.00% 0.21% 0.63% 6.95% -6.71% -
  Horiz. % 110.68% 110.68% 100.62% 100.41% 99.78% 93.29% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -155.08 % -4.81 % -27.77 % 28.56 % -13.96 % 23.78 % 24.73 % -
  YoY % -3,124.12% 82.68% -197.23% 304.58% -158.70% -3.84% -
  Horiz. % -627.09% -19.45% -112.29% 115.49% -56.45% 96.16% 100.00%
ROE -27.80 % -1.63 % -3.50 % 3.90 % -1.58 % 3.77 % 4.81 % -
  YoY % -1,605.52% 53.43% -189.74% 346.84% -141.91% -21.62% -
  Horiz. % -577.96% -33.89% -72.77% 81.08% -32.85% 78.38% 100.00%
Per Share
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.50 4.53 2.95 3.70 3.42 4.63 5.94 -19.75%
  YoY % -66.89% 53.56% -20.27% 8.19% -26.13% -22.05% -
  Horiz. % 25.25% 76.26% 49.66% 62.29% 57.58% 77.95% 100.00%
EPS 2.33 -0.01 -0.80 0.94 -0.45 1.14 1.40 8.48%
  YoY % 23,400.00% 98.75% -185.11% 308.89% -139.47% -18.57% -
  Horiz. % 166.43% -0.71% -57.14% 67.14% -32.14% 81.43% 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 0.0830 0.1712 0.2302 0.2409 0.2843 0.3026 0.2912 -18.18%
  YoY % -51.52% -25.63% -4.44% -15.27% -6.05% 3.91% -
  Horiz. % 28.50% 58.79% 79.05% 82.73% 97.63% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,485
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.77 2.33 1.38 1.73 1.59 2.01 2.77 -18.51%
  YoY % -66.95% 68.84% -20.23% 8.81% -20.90% -27.44% -
  Horiz. % 27.80% 84.12% 49.82% 62.45% 57.40% 72.56% 100.00%
EPS -1.19 -0.14 -0.38 0.44 -0.21 0.49 0.65 -
  YoY % -750.00% 63.16% -186.36% 309.52% -142.86% -24.62% -
  Horiz. % -183.08% -21.54% -58.46% 67.69% -32.31% 75.38% 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 0.0427 0.0882 0.1078 0.1126 0.1320 0.1314 0.1355 -16.86%
  YoY % -51.59% -18.18% -4.26% -14.70% 0.46% -3.03% -
  Horiz. % 31.51% 65.09% 79.56% 83.10% 97.42% 96.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 0.3600 -
P/RPS 13.31 5.41 9.49 8.11 11.40 7.24 6.06 13.40%
  YoY % 146.03% -42.99% 17.02% -28.86% 57.46% 19.47% -
  Horiz. % 219.64% 89.27% 156.60% 133.83% 188.12% 119.47% 100.00%
P/EPS -8.67 -87.66 -34.80 31.91 -86.67 29.39 25.71 -
  YoY % 90.11% -151.90% -209.06% 136.82% -394.90% 14.31% -
  Horiz. % -33.72% -340.96% -135.36% 124.12% -337.11% 114.31% 100.00%
EY -11.54 -1.14 -2.87 3.13 -1.15 3.40 3.89 -
  YoY % -912.28% 60.28% -191.69% 372.17% -133.82% -12.60% -
  Horiz. % -296.66% -29.31% -73.78% 80.46% -29.56% 87.40% 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 2.41 1.43 1.22 1.25 1.37 1.11 1.24 11.21%
  YoY % 68.53% 17.21% -2.40% -8.76% 23.42% -10.48% -
  Horiz. % 194.35% 115.32% 98.39% 100.81% 110.48% 89.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 27/11/12 -
Price 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 0.3800 -
P/RPS 16.31 5.74 10.33 8.24 10.67 7.56 6.39 16.16%
  YoY % 184.15% -44.43% 25.36% -22.77% 41.14% 18.31% -
  Horiz. % 255.24% 89.83% 161.66% 128.95% 166.98% 118.31% 100.00%
P/EPS -10.62 -93.03 -37.91 32.45 -81.11 30.70 27.14 -
  YoY % 88.58% -145.40% -216.83% 140.01% -364.20% 13.12% -
  Horiz. % -39.13% -342.78% -139.68% 119.57% -298.86% 113.12% 100.00%
EY -9.42 -1.07 -2.64 3.08 -1.23 3.26 3.68 -
  YoY % -780.37% 59.47% -185.71% 350.41% -137.73% -11.41% -
  Horiz. % -255.98% -29.08% -71.74% 83.70% -33.42% 88.59% 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 2.95 1.52 1.32 1.27 1.28 1.16 1.30 14.00%
  YoY % 94.08% 15.15% 3.94% -0.78% 10.34% -10.77% -
  Horiz. % 226.92% 116.92% 101.54% 97.69% 98.46% 89.23% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

342  371  611  1069 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.14-0.04 
 IRIS 0.31+0.03 
 INIX 0.275-0.01 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.08-0.005 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.565+0.03 
 ARMADA 0.265+0.01 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS