Highlights

[MYSCM] YoY Quarter Result on 2012-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     38.86%    YoY -     -30.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 18,272 14,925 11,431 17,604 20,101 13,097 16,400 1.82%
  YoY % 22.43% 30.57% -35.07% -12.42% 53.48% -20.14% -
  Horiz. % 111.41% 91.01% 69.70% 107.34% 122.57% 79.86% 100.00%
PBT 1,318 -3,158 2,579 4,185 7,307 3,187 4,605 -18.81%
  YoY % 141.74% -222.45% -38.38% -42.73% 129.28% -30.79% -
  Horiz. % 28.62% -68.58% 56.00% 90.88% 158.68% 69.21% 100.00%
Tax -359 -387 -179 217 -535 -264 -293 3.44%
  YoY % 7.24% -116.20% -182.49% 140.56% -102.65% 9.90% -
  Horiz. % 122.53% 132.08% 61.09% -74.06% 182.59% 90.10% 100.00%
NP 959 -3,545 2,400 4,402 6,772 2,923 4,312 -22.15%
  YoY % 127.05% -247.71% -45.48% -35.00% 131.68% -32.21% -
  Horiz. % 22.24% -82.21% 55.66% 102.09% 157.05% 67.79% 100.00%
NP to SH 1,012 -4,363 1,465 4,663 6,747 2,927 4,306 -21.43%
  YoY % 123.20% -397.82% -68.58% -30.89% 130.51% -32.03% -
  Horiz. % 23.50% -101.32% 34.02% 108.29% 156.69% 67.97% 100.00%
Tax Rate 27.24 % - % 6.94 % -5.19 % 7.32 % 8.28 % 6.36 % 27.42%
  YoY % 0.00% 0.00% 233.72% -170.90% -11.59% 30.19% -
  Horiz. % 428.30% 0.00% 109.12% -81.60% 115.09% 130.19% 100.00%
Total Cost 17,313 18,470 9,031 13,202 13,329 10,174 12,088 6.17%
  YoY % -6.26% 104.52% -31.59% -0.95% 31.01% -15.83% -
  Horiz. % 143.22% 152.80% 74.71% 109.22% 110.27% 84.17% 100.00%
Net Worth 60,853 64,432 72,582 75,424 68,474 54,965 43,075 5.92%
  YoY % -5.55% -11.23% -3.77% 10.15% 24.58% 27.60% -
  Horiz. % 141.27% 149.58% 168.50% 175.10% 158.96% 127.60% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 60,853 64,432 72,582 75,424 68,474 54,965 43,075 5.92%
  YoY % -5.55% -11.23% -3.77% 10.15% 24.58% 27.60% -
  Horiz. % 141.27% 149.58% 168.50% 175.10% 158.96% 127.60% 100.00%
NOSH 239,111 241,049 236,811 239,899 239,255 239,918 156,014 7.37%
  YoY % -0.80% 1.79% -1.29% 0.27% -0.28% 53.78% -
  Horiz. % 153.26% 154.50% 151.79% 153.77% 153.35% 153.78% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.25 % -23.75 % 21.00 % 25.01 % 33.69 % 22.32 % 26.29 % -23.54%
  YoY % 122.11% -213.10% -16.03% -25.76% 50.94% -15.10% -
  Horiz. % 19.97% -90.34% 79.88% 95.13% 128.15% 84.90% 100.00%
ROE 1.66 % -6.77 % 2.02 % 6.18 % 9.85 % 5.33 % 10.00 % -25.86%
  YoY % 124.52% -435.15% -67.31% -37.26% 84.80% -46.70% -
  Horiz. % 16.60% -67.70% 20.20% 61.80% 98.50% 53.30% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.64 6.19 4.83 7.34 8.40 5.46 10.51 -5.17%
  YoY % 23.42% 28.16% -34.20% -12.62% 53.85% -48.05% -
  Horiz. % 72.69% 58.90% 45.96% 69.84% 79.92% 51.95% 100.00%
EPS 0.42 -1.81 0.61 1.94 2.82 1.22 2.76 -26.92%
  YoY % 123.20% -396.72% -68.56% -31.21% 131.15% -55.80% -
  Horiz. % 15.22% -65.58% 22.10% 70.29% 102.17% 44.20% 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 0.2545 0.2673 0.3065 0.3144 0.2862 0.2291 0.2761 -1.35%
  YoY % -4.79% -12.79% -2.51% 9.85% 24.92% -17.02% -
  Horiz. % 92.18% 96.81% 111.01% 113.87% 103.66% 82.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.74 4.68 3.59 5.53 6.31 4.11 5.15 1.82%
  YoY % 22.65% 30.36% -35.08% -12.36% 53.53% -20.19% -
  Horiz. % 111.46% 90.87% 69.71% 107.38% 122.52% 79.81% 100.00%
EPS 0.32 -1.37 0.46 1.46 2.12 0.92 1.35 -21.32%
  YoY % 123.36% -397.83% -68.49% -31.13% 130.43% -31.85% -
  Horiz. % 23.70% -101.48% 34.07% 108.15% 157.04% 68.15% 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 0.1910 0.2022 0.2278 0.2367 0.2149 0.1725 0.1352 5.92%
  YoY % -5.54% -11.24% -3.76% 10.14% 24.58% 27.59% -
  Horiz. % 141.27% 149.56% 168.49% 175.07% 158.95% 127.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3050 0.3000 0.3350 0.4200 0.4000 0.3400 0.5200 -
P/RPS 3.99 4.85 6.94 5.72 4.76 6.23 4.95 -3.53%
  YoY % -17.73% -30.12% 21.33% 20.17% -23.60% 25.86% -
  Horiz. % 80.61% 97.98% 140.20% 115.56% 96.16% 125.86% 100.00%
P/EPS 72.06 -16.57 54.15 21.61 14.18 27.87 18.84 25.04%
  YoY % 534.88% -130.60% 150.58% 52.40% -49.12% 47.93% -
  Horiz. % 382.48% -87.95% 287.42% 114.70% 75.27% 147.93% 100.00%
EY 1.39 -6.03 1.85 4.63 7.05 3.59 5.31 -20.01%
  YoY % 123.05% -425.95% -60.04% -34.33% 96.38% -32.39% -
  Horiz. % 26.18% -113.56% 34.84% 87.19% 132.77% 67.61% 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 1.20 1.12 1.09 1.34 1.40 1.48 1.88 -7.21%
  YoY % 7.14% 2.75% -18.66% -4.29% -5.41% -21.28% -
  Horiz. % 63.83% 59.57% 57.98% 71.28% 74.47% 78.72% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 23/02/11 23/02/10 -
Price 0.2950 0.3050 0.3200 0.4450 0.4300 0.3800 0.3700 -
P/RPS 3.86 4.93 6.63 6.06 5.12 6.96 3.52 1.55%
  YoY % -21.70% -25.64% 9.41% 18.36% -26.44% 97.73% -
  Horiz. % 109.66% 140.06% 188.35% 172.16% 145.45% 197.73% 100.00%
P/EPS 69.70 -16.85 51.73 22.89 15.25 31.15 13.41 31.60%
  YoY % 513.65% -132.57% 125.99% 50.10% -51.04% 132.29% -
  Horiz. % 519.76% -125.65% 385.76% 170.69% 113.72% 232.29% 100.00%
EY 1.43 -5.93 1.93 4.37 6.56 3.21 7.46 -24.06%
  YoY % 124.11% -407.25% -55.84% -33.38% 104.36% -56.97% -
  Horiz. % 19.17% -79.49% 25.87% 58.58% 87.94% 43.03% 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 1.16 1.14 1.04 1.42 1.50 1.66 1.34 -2.37%
  YoY % 1.75% 9.62% -26.76% -5.33% -9.64% 23.88% -
  Horiz. % 86.57% 85.07% 77.61% 105.97% 111.94% 123.88% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers