Highlights

[MYSCM] YoY Quarter Result on 2009-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     90.52%    YoY -     9.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,538 10,156 11,674 8,879 4,474 3,831 2,773 20.59%
  YoY % -15.93% -13.00% 31.48% 98.46% 16.78% 38.15% -
  Horiz. % 307.90% 366.25% 420.99% 320.19% 161.34% 138.15% 100.00%
PBT 1,162 2,801 3,727 1,349 1,377 1,105 843 5.49%
  YoY % -58.51% -24.85% 176.28% -2.03% 24.62% 31.08% -
  Horiz. % 137.84% 332.27% 442.11% 160.02% 163.35% 131.08% 100.00%
Tax -352 -182 -219 126 -165 -83 -66 32.15%
  YoY % -93.41% 16.89% -273.81% 176.36% -98.80% -25.76% -
  Horiz. % 533.33% 275.76% 331.82% -190.91% 250.00% 125.76% 100.00%
NP 810 2,619 3,508 1,475 1,212 1,022 777 0.70%
  YoY % -69.07% -25.34% 137.83% 21.70% 18.59% 31.53% -
  Horiz. % 104.25% 337.07% 451.48% 189.83% 155.98% 131.53% 100.00%
NP to SH 979 2,572 3,221 1,326 1,212 1,022 777 3.92%
  YoY % -61.94% -20.15% 142.91% 9.41% 18.59% 31.53% -
  Horiz. % 126.00% 331.02% 414.54% 170.66% 155.98% 131.53% 100.00%
Tax Rate 30.29 % 6.50 % 5.88 % -9.34 % 11.98 % 7.51 % 7.83 % 25.27%
  YoY % 366.00% 10.54% 162.96% -177.96% 59.52% -4.09% -
  Horiz. % 386.85% 83.01% 75.10% -119.28% 153.00% 95.91% 100.00%
Total Cost 7,728 7,537 8,166 7,404 3,262 2,809 1,996 25.28%
  YoY % 2.53% -7.70% 10.29% 126.98% 16.13% 40.73% -
  Horiz. % 387.17% 377.61% 409.12% 370.94% 163.43% 140.73% 100.00%
Net Worth 69,150 57,036 46,927 32,403 26,381 29,087 23,841 19.40%
  YoY % 21.24% 21.54% 44.82% 22.83% -9.30% 22.01% -
  Horiz. % 290.05% 239.24% 196.84% 135.91% 110.65% 122.01% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 69,150 57,036 46,927 32,403 26,381 29,087 23,841 19.40%
  YoY % 21.24% 21.54% 44.82% 22.83% -9.30% 22.01% -
  Horiz. % 290.05% 239.24% 196.84% 135.91% 110.65% 122.01% 100.00%
NOSH 238,780 238,148 235,109 152,413 100,999 98,269 98,354 15.92%
  YoY % 0.27% 1.29% 54.26% 50.90% 2.78% -0.09% -
  Horiz. % 242.78% 242.13% 239.04% 154.96% 102.69% 99.91% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.49 % 25.79 % 30.05 % 16.61 % 27.09 % 26.68 % 28.02 % -16.50%
  YoY % -63.20% -14.18% 80.92% -38.69% 1.54% -4.78% -
  Horiz. % 33.87% 92.04% 107.24% 59.28% 96.68% 95.22% 100.00%
ROE 1.42 % 4.51 % 6.86 % 4.09 % 4.59 % 3.51 % 3.26 % -12.92%
  YoY % -68.51% -34.26% 67.73% -10.89% 30.77% 7.67% -
  Horiz. % 43.56% 138.34% 210.43% 125.46% 140.80% 107.67% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.58 4.26 4.97 5.83 4.43 3.90 2.82 4.05%
  YoY % -15.96% -14.29% -14.75% 31.60% 13.59% 38.30% -
  Horiz. % 126.95% 151.06% 176.24% 206.74% 157.09% 138.30% 100.00%
EPS 0.41 1.08 1.37 0.87 1.20 1.04 0.79 -10.35%
  YoY % -62.04% -21.17% 57.47% -27.50% 15.38% 31.65% -
  Horiz. % 51.90% 136.71% 173.42% 110.13% 151.90% 131.65% 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 0.2896 0.2395 0.1996 0.2126 0.2612 0.2960 0.2424 3.01%
  YoY % 20.92% 19.99% -6.11% -18.61% -11.76% 22.11% -
  Horiz. % 119.47% 98.80% 82.34% 87.71% 107.76% 122.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.68 3.19 3.66 2.79 1.40 1.20 0.87 20.60%
  YoY % -15.99% -12.84% 31.18% 99.29% 16.67% 37.93% -
  Horiz. % 308.05% 366.67% 420.69% 320.69% 160.92% 137.93% 100.00%
EPS 0.31 0.81 1.01 0.42 0.38 0.32 0.24 4.35%
  YoY % -61.73% -19.80% 140.48% 10.53% 18.75% 33.33% -
  Horiz. % 129.17% 337.50% 420.83% 175.00% 158.33% 133.33% 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 0.2171 0.1790 0.1473 0.1017 0.0828 0.0913 0.0748 19.41%
  YoY % 21.28% 21.52% 44.84% 22.83% -9.31% 22.06% -
  Horiz. % 290.24% 239.30% 196.93% 135.96% 110.70% 122.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4300 0.3800 0.3700 0.2300 0.7500 0.5000 0.3700 -
P/RPS 12.03 8.91 7.45 3.95 16.93 12.83 13.12 -1.43%
  YoY % 35.02% 19.60% 88.61% -76.67% 31.96% -2.21% -
  Horiz. % 91.69% 67.91% 56.78% 30.11% 129.04% 97.79% 100.00%
P/EPS 104.88 35.19 27.01 26.44 62.50 48.08 46.84 14.36%
  YoY % 198.04% 30.29% 2.16% -57.70% 29.99% 2.65% -
  Horiz. % 223.91% 75.13% 57.66% 56.45% 133.43% 102.65% 100.00%
EY 0.95 2.84 3.70 3.78 1.60 2.08 2.14 -12.65%
  YoY % -66.55% -23.24% -2.12% 136.25% -23.08% -2.80% -
  Horiz. % 44.39% 132.71% 172.90% 176.64% 74.77% 97.20% 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 1.48 1.59 1.85 1.08 2.87 1.69 1.53 -0.55%
  YoY % -6.92% -14.05% 71.30% -62.37% 69.82% 10.46% -
  Horiz. % 96.73% 103.92% 120.92% 70.59% 187.58% 110.46% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 26/05/09 21/05/08 16/05/07 27/04/06 -
Price 0.4100 0.3700 0.3200 0.4900 0.5000 0.4100 0.3600 -
P/RPS 11.47 8.68 6.44 8.41 11.29 10.52 12.77 -1.77%
  YoY % 32.14% 34.78% -23.42% -25.51% 7.32% -17.62% -
  Horiz. % 89.82% 67.97% 50.43% 65.86% 88.41% 82.38% 100.00%
P/EPS 100.00 34.26 23.36 56.32 41.67 39.42 45.57 13.98%
  YoY % 191.89% 46.66% -58.52% 35.16% 5.71% -13.50% -
  Horiz. % 219.44% 75.18% 51.26% 123.59% 91.44% 86.50% 100.00%
EY 1.00 2.92 4.28 1.78 2.40 2.54 2.19 -12.24%
  YoY % -65.75% -31.78% 140.45% -25.83% -5.51% 15.98% -
  Horiz. % 45.66% 133.33% 195.43% 81.28% 109.59% 115.98% 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 1.42 1.54 1.60 2.30 1.91 1.39 1.49 -0.80%
  YoY % -7.79% -3.75% -30.43% 20.42% 37.41% -6.71% -
  Horiz. % 95.30% 103.36% 107.38% 154.36% 128.19% 93.29% 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.
 


 

326  282  522  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

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