Highlights

[MYSCM] YoY Quarter Result on 2015-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -55.30%    YoY -     123.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 983 5,988 11,454 18,272 14,925 11,431 17,604 -36.98%
  YoY % -83.58% -47.72% -37.31% 22.43% 30.57% -35.07% -
  Horiz. % 5.58% 34.01% 65.06% 103.79% 84.78% 64.93% 100.00%
PBT -7,552 -19,400 -4,250 1,318 -3,158 2,579 4,185 -
  YoY % 61.07% -356.47% -422.46% 141.74% -222.45% -38.38% -
  Horiz. % -180.45% -463.56% -101.55% 31.49% -75.46% 61.62% 100.00%
Tax -490 -1,521 1,037 -359 -387 -179 217 -
  YoY % 67.78% -246.67% 388.86% 7.24% -116.20% -182.49% -
  Horiz. % -225.81% -700.92% 477.88% -165.44% -178.34% -82.49% 100.00%
NP -8,042 -20,921 -3,213 959 -3,545 2,400 4,402 -
  YoY % 61.56% -551.14% -435.04% 127.05% -247.71% -45.48% -
  Horiz. % -182.69% -475.26% -72.99% 21.79% -80.53% 54.52% 100.00%
NP to SH -8,070 -20,904 -3,286 1,012 -4,363 1,465 4,663 -
  YoY % 61.39% -536.15% -424.70% 123.20% -397.82% -68.58% -
  Horiz. % -173.06% -448.30% -70.47% 21.70% -93.57% 31.42% 100.00%
Tax Rate - % - % - % 27.24 % - % 6.94 % -5.19 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 233.72% -
  Horiz. % 0.00% 0.00% 0.00% -524.86% 0.00% -133.72% 100.00%
Total Cost 9,025 26,909 14,667 17,313 18,470 9,031 13,202 -5.91%
  YoY % -66.46% 83.47% -15.28% -6.26% 104.52% -31.59% -
  Horiz. % 68.36% 203.83% 111.10% 131.14% 139.90% 68.41% 100.00%
Net Worth 16,991 32,681 49,197 60,853 64,432 72,582 75,424 -21.22%
  YoY % -48.01% -33.57% -19.15% -5.55% -11.23% -3.77% -
  Horiz. % 22.53% 43.33% 65.23% 80.68% 85.43% 96.23% 100.00%
Dividend
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 16,991 32,681 49,197 60,853 64,432 72,582 75,424 -21.22%
  YoY % -48.01% -33.57% -19.15% -5.55% -11.23% -3.77% -
  Horiz. % 22.53% 43.33% 65.23% 80.68% 85.43% 96.23% 100.00%
NOSH 265,485 265,485 240,927 239,111 241,049 236,811 239,899 1.63%
  YoY % 0.00% 10.19% 0.76% -0.80% 1.79% -1.29% -
  Horiz. % 110.67% 110.67% 100.43% 99.67% 100.48% 98.71% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -818.11 % -349.38 % -28.05 % 5.25 % -23.75 % 21.00 % 25.01 % -
  YoY % -134.16% -1,145.56% -634.29% 122.11% -213.10% -16.03% -
  Horiz. % -3,271.13% -1,396.96% -112.16% 20.99% -94.96% 83.97% 100.00%
ROE -47.50 % -63.96 % -6.68 % 1.66 % -6.77 % 2.02 % 6.18 % -
  YoY % 25.73% -857.48% -502.41% 124.52% -435.15% -67.31% -
  Horiz. % -768.61% -1,034.95% -108.09% 26.86% -109.55% 32.69% 100.00%
Per Share
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.37 2.26 4.75 7.64 6.19 4.83 7.34 -38.00%
  YoY % -83.63% -52.42% -37.83% 23.42% 28.16% -34.20% -
  Horiz. % 5.04% 30.79% 64.71% 104.09% 84.33% 65.80% 100.00%
EPS -3.04 -7.88 -0.55 0.42 -1.81 0.61 1.94 -
  YoY % 61.42% -1,332.73% -230.95% 123.20% -396.72% -68.56% -
  Horiz. % -156.70% -406.19% -28.35% 21.65% -93.30% 31.44% 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 0.0640 0.1231 0.2042 0.2545 0.2673 0.3065 0.3144 -22.49%
  YoY % -48.01% -39.72% -19.76% -4.79% -12.79% -2.51% -
  Horiz. % 20.36% 39.15% 64.95% 80.95% 85.02% 97.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.31 1.88 3.60 5.74 4.68 3.59 5.53 -36.94%
  YoY % -83.51% -47.78% -37.28% 22.65% 30.36% -35.08% -
  Horiz. % 5.61% 34.00% 65.10% 103.80% 84.63% 64.92% 100.00%
EPS -2.53 -6.56 -1.03 0.32 -1.37 0.46 1.46 -
  YoY % 61.43% -536.89% -421.88% 123.36% -397.83% -68.49% -
  Horiz. % -173.29% -449.32% -70.55% 21.92% -93.84% 31.51% 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 0.0533 0.1026 0.1544 0.1910 0.2022 0.2278 0.2367 -21.22%
  YoY % -48.05% -33.55% -19.16% -5.54% -11.24% -3.76% -
  Horiz. % 22.52% 43.35% 65.23% 80.69% 85.42% 96.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2400 0.2750 0.2950 0.3050 0.3000 0.3350 0.4200 -
P/RPS 64.82 12.19 6.21 3.99 4.85 6.94 5.72 47.47%
  YoY % 431.75% 96.30% 55.64% -17.73% -30.12% 21.33% -
  Horiz. % 1,133.22% 213.11% 108.57% 69.76% 84.79% 121.33% 100.00%
P/EPS -7.90 -3.49 -21.63 72.06 -16.57 54.15 21.61 -
  YoY % -126.36% 83.87% -130.02% 534.88% -130.60% 150.58% -
  Horiz. % -36.56% -16.15% -100.09% 333.46% -76.68% 250.58% 100.00%
EY -12.67 -28.63 -4.62 1.39 -6.03 1.85 4.63 -
  YoY % 55.75% -519.70% -432.37% 123.05% -425.95% -60.04% -
  Horiz. % -273.65% -618.36% -99.78% 30.02% -130.24% 39.96% 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 3.75 2.23 1.44 1.20 1.12 1.09 1.34 17.90%
  YoY % 68.16% 54.86% 20.00% 7.14% 2.75% -18.66% -
  Horiz. % 279.85% 166.42% 107.46% 89.55% 83.58% 81.34% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/05/19 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 -
Price 0.2300 0.2300 0.2850 0.2950 0.3050 0.3200 0.4450 -
P/RPS 62.12 10.20 5.99 3.86 4.93 6.63 6.06 45.12%
  YoY % 509.02% 70.28% 55.18% -21.70% -25.64% 9.41% -
  Horiz. % 1,025.08% 168.32% 98.84% 63.70% 81.35% 109.41% 100.00%
P/EPS -7.57 -2.92 -20.90 69.70 -16.85 51.73 22.89 -
  YoY % -159.25% 86.03% -129.99% 513.65% -132.57% 125.99% -
  Horiz. % -33.07% -12.76% -91.31% 304.50% -73.61% 225.99% 100.00%
EY -13.22 -34.23 -4.79 1.43 -5.93 1.93 4.37 -
  YoY % 61.38% -614.61% -434.97% 124.11% -407.25% -55.84% -
  Horiz. % -302.52% -783.30% -109.61% 32.72% -135.70% 44.16% 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 3.59 1.87 1.40 1.16 1.14 1.04 1.42 16.00%
  YoY % 91.98% 33.57% 20.69% 1.75% 9.62% -26.76% -
  Horiz. % 252.82% 131.69% 98.59% 81.69% 80.28% 73.24% 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.
 


 

245  266  496  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.33+0.03 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers