Highlights

[MYSCM] YoY Quarter Result on 2014-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -305.11%    YoY -     -397.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 5,988 11,454 18,272 14,925 11,431 17,604 20,101 -17.61%
  YoY % -47.72% -37.31% 22.43% 30.57% -35.07% -12.42% -
  Horiz. % 29.79% 56.98% 90.90% 74.25% 56.87% 87.58% 100.00%
PBT -19,400 -4,250 1,318 -3,158 2,579 4,185 7,307 -
  YoY % -356.47% -422.46% 141.74% -222.45% -38.38% -42.73% -
  Horiz. % -265.50% -58.16% 18.04% -43.22% 35.29% 57.27% 100.00%
Tax -1,521 1,037 -359 -387 -179 217 -535 18.19%
  YoY % -246.67% 388.86% 7.24% -116.20% -182.49% 140.56% -
  Horiz. % 284.30% -193.83% 67.10% 72.34% 33.46% -40.56% 100.00%
NP -20,921 -3,213 959 -3,545 2,400 4,402 6,772 -
  YoY % -551.14% -435.04% 127.05% -247.71% -45.48% -35.00% -
  Horiz. % -308.93% -47.45% 14.16% -52.35% 35.44% 65.00% 100.00%
NP to SH -20,904 -3,286 1,012 -4,363 1,465 4,663 6,747 -
  YoY % -536.15% -424.70% 123.20% -397.82% -68.58% -30.89% -
  Horiz. % -309.83% -48.70% 15.00% -64.67% 21.71% 69.11% 100.00%
Tax Rate - % - % 27.24 % - % 6.94 % -5.19 % 7.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 233.72% -170.90% -
  Horiz. % 0.00% 0.00% 372.13% 0.00% 94.81% -70.90% 100.00%
Total Cost 26,909 14,667 17,313 18,470 9,031 13,202 13,329 11.89%
  YoY % 83.47% -15.28% -6.26% 104.52% -31.59% -0.95% -
  Horiz. % 201.88% 110.04% 129.89% 138.57% 67.75% 99.05% 100.00%
Net Worth 32,681 49,197 60,853 64,432 72,582 75,424 68,474 -11.16%
  YoY % -33.57% -19.15% -5.55% -11.23% -3.77% 10.15% -
  Horiz. % 47.73% 71.85% 88.87% 94.10% 106.00% 110.15% 100.00%
Dividend
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 32,681 49,197 60,853 64,432 72,582 75,424 68,474 -11.16%
  YoY % -33.57% -19.15% -5.55% -11.23% -3.77% 10.15% -
  Horiz. % 47.73% 71.85% 88.87% 94.10% 106.00% 110.15% 100.00%
NOSH 265,485 240,927 239,111 241,049 236,811 239,899 239,255 1.68%
  YoY % 10.19% 0.76% -0.80% 1.79% -1.29% 0.27% -
  Horiz. % 110.96% 100.70% 99.94% 100.75% 98.98% 100.27% 100.00%
Ratio Analysis
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -349.38 % -28.05 % 5.25 % -23.75 % 21.00 % 25.01 % 33.69 % -
  YoY % -1,145.56% -634.29% 122.11% -213.10% -16.03% -25.76% -
  Horiz. % -1,037.04% -83.26% 15.58% -70.50% 62.33% 74.24% 100.00%
ROE -63.96 % -6.68 % 1.66 % -6.77 % 2.02 % 6.18 % 9.85 % -
  YoY % -857.48% -502.41% 124.52% -435.15% -67.31% -37.26% -
  Horiz. % -649.34% -67.82% 16.85% -68.73% 20.51% 62.74% 100.00%
Per Share
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.26 4.75 7.64 6.19 4.83 7.34 8.40 -18.94%
  YoY % -52.42% -37.83% 23.42% 28.16% -34.20% -12.62% -
  Horiz. % 26.90% 56.55% 90.95% 73.69% 57.50% 87.38% 100.00%
EPS -7.88 -0.55 0.42 -1.81 0.61 1.94 2.82 -
  YoY % -1,332.73% -230.95% 123.20% -396.72% -68.56% -31.21% -
  Horiz. % -279.43% -19.50% 14.89% -64.18% 21.63% 68.79% 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 0.1231 0.2042 0.2545 0.2673 0.3065 0.3144 0.2862 -12.62%
  YoY % -39.72% -19.76% -4.79% -12.79% -2.51% 9.85% -
  Horiz. % 43.01% 71.35% 88.92% 93.40% 107.09% 109.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.88 3.60 5.74 4.68 3.59 5.53 6.31 -17.61%
  YoY % -47.78% -37.28% 22.65% 30.36% -35.08% -12.36% -
  Horiz. % 29.79% 57.05% 90.97% 74.17% 56.89% 87.64% 100.00%
EPS -6.56 -1.03 0.32 -1.37 0.46 1.46 2.12 -
  YoY % -536.89% -421.88% 123.36% -397.83% -68.49% -31.13% -
  Horiz. % -309.43% -48.58% 15.09% -64.62% 21.70% 68.87% 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 0.1026 0.1544 0.1910 0.2022 0.2278 0.2367 0.2149 -11.15%
  YoY % -33.55% -19.16% -5.54% -11.24% -3.76% 10.14% -
  Horiz. % 47.74% 71.85% 88.88% 94.09% 106.00% 110.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2750 0.2950 0.3050 0.3000 0.3350 0.4200 0.4000 -
P/RPS 12.19 6.21 3.99 4.85 6.94 5.72 4.76 16.23%
  YoY % 96.30% 55.64% -17.73% -30.12% 21.33% 20.17% -
  Horiz. % 256.09% 130.46% 83.82% 101.89% 145.80% 120.17% 100.00%
P/EPS -3.49 -21.63 72.06 -16.57 54.15 21.61 14.18 -
  YoY % 83.87% -130.02% 534.88% -130.60% 150.58% 52.40% -
  Horiz. % -24.61% -152.54% 508.18% -116.85% 381.88% 152.40% 100.00%
EY -28.63 -4.62 1.39 -6.03 1.85 4.63 7.05 -
  YoY % -519.70% -432.37% 123.05% -425.95% -60.04% -34.33% -
  Horiz. % -406.10% -65.53% 19.72% -85.53% 26.24% 65.67% 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 2.23 1.44 1.20 1.12 1.09 1.34 1.40 7.73%
  YoY % 54.86% 20.00% 7.14% 2.75% -18.66% -4.29% -
  Horiz. % 159.29% 102.86% 85.71% 80.00% 77.86% 95.71% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 -
Price 0.2300 0.2850 0.2950 0.3050 0.3200 0.4450 0.4300 -
P/RPS 10.20 5.99 3.86 4.93 6.63 6.06 5.12 11.65%
  YoY % 70.28% 55.18% -21.70% -25.64% 9.41% 18.36% -
  Horiz. % 199.22% 116.99% 75.39% 96.29% 129.49% 118.36% 100.00%
P/EPS -2.92 -20.90 69.70 -16.85 51.73 22.89 15.25 -
  YoY % 86.03% -129.99% 513.65% -132.57% 125.99% 50.10% -
  Horiz. % -19.15% -137.05% 457.05% -110.49% 339.21% 150.10% 100.00%
EY -34.23 -4.79 1.43 -5.93 1.93 4.37 6.56 -
  YoY % -614.61% -434.97% 124.11% -407.25% -55.84% -33.38% -
  Horiz. % -521.80% -73.02% 21.80% -90.40% 29.42% 66.62% 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 1.87 1.40 1.16 1.14 1.04 1.42 1.50 3.59%
  YoY % 33.57% 20.69% 1.75% 9.62% -26.76% -5.33% -
  Horiz. % 124.67% 93.33% 77.33% 76.00% 69.33% 94.67% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers