Highlights

[MYSCM] YoY Quarter Result on 2010-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -25.20%    YoY -     142.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,541 8,538 10,156 11,674 8,879 4,474 3,831 2.87%
  YoY % -46.81% -15.93% -13.00% 31.48% 98.46% 16.78% -
  Horiz. % 118.53% 222.87% 265.10% 304.72% 231.77% 116.78% 100.00%
PBT -1,359 1,162 2,801 3,727 1,349 1,377 1,105 -
  YoY % -216.95% -58.51% -24.85% 176.28% -2.03% 24.62% -
  Horiz. % -122.99% 105.16% 253.48% 337.29% 122.08% 124.62% 100.00%
Tax 113 -352 -182 -219 126 -165 -83 -
  YoY % 132.10% -93.41% 16.89% -273.81% 176.36% -98.80% -
  Horiz. % -136.14% 424.10% 219.28% 263.86% -151.81% 198.80% 100.00%
NP -1,246 810 2,619 3,508 1,475 1,212 1,022 -
  YoY % -253.83% -69.07% -25.34% 137.83% 21.70% 18.59% -
  Horiz. % -121.92% 79.26% 256.26% 343.25% 144.32% 118.59% 100.00%
NP to SH -1,054 979 2,572 3,221 1,326 1,212 1,022 -
  YoY % -207.66% -61.94% -20.15% 142.91% 9.41% 18.59% -
  Horiz. % -103.13% 95.79% 251.66% 315.17% 129.75% 118.59% 100.00%
Tax Rate - % 30.29 % 6.50 % 5.88 % -9.34 % 11.98 % 7.51 % -
  YoY % 0.00% 366.00% 10.54% 162.96% -177.96% 59.52% -
  Horiz. % 0.00% 403.33% 86.55% 78.30% -124.37% 159.52% 100.00%
Total Cost 5,787 7,728 7,537 8,166 7,404 3,262 2,809 12.79%
  YoY % -25.12% 2.53% -7.70% 10.29% 126.98% 16.13% -
  Horiz. % 206.02% 275.12% 268.32% 290.71% 263.58% 116.13% 100.00%
Net Worth 73,732 69,150 57,036 46,927 32,403 26,381 29,087 16.75%
  YoY % 6.63% 21.24% 21.54% 44.82% 22.83% -9.30% -
  Horiz. % 253.48% 237.73% 196.08% 161.33% 111.40% 90.70% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 73,732 69,150 57,036 46,927 32,403 26,381 29,087 16.75%
  YoY % 6.63% 21.24% 21.54% 44.82% 22.83% -9.30% -
  Horiz. % 253.48% 237.73% 196.08% 161.33% 111.40% 90.70% 100.00%
NOSH 239,545 238,780 238,148 235,109 152,413 100,999 98,269 15.99%
  YoY % 0.32% 0.27% 1.29% 54.26% 50.90% 2.78% -
  Horiz. % 243.76% 242.99% 242.34% 239.25% 155.10% 102.78% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -27.44 % 9.49 % 25.79 % 30.05 % 16.61 % 27.09 % 26.68 % -
  YoY % -389.15% -63.20% -14.18% 80.92% -38.69% 1.54% -
  Horiz. % -102.85% 35.57% 96.66% 112.63% 62.26% 101.54% 100.00%
ROE -1.43 % 1.42 % 4.51 % 6.86 % 4.09 % 4.59 % 3.51 % -
  YoY % -200.70% -68.51% -34.26% 67.73% -10.89% 30.77% -
  Horiz. % -40.74% 40.46% 128.49% 195.44% 116.52% 130.77% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.90 3.58 4.26 4.97 5.83 4.43 3.90 -11.29%
  YoY % -46.93% -15.96% -14.29% -14.75% 31.60% 13.59% -
  Horiz. % 48.72% 91.79% 109.23% 127.44% 149.49% 113.59% 100.00%
EPS -0.44 0.41 1.08 1.37 0.87 1.20 1.04 -
  YoY % -207.32% -62.04% -21.17% 57.47% -27.50% 15.38% -
  Horiz. % -42.31% 39.42% 103.85% 131.73% 83.65% 115.38% 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 0.3078 0.2896 0.2395 0.1996 0.2126 0.2612 0.2960 0.65%
  YoY % 6.28% 20.92% 19.99% -6.11% -18.61% -11.76% -
  Horiz. % 103.99% 97.84% 80.91% 67.43% 71.82% 88.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.43 2.68 3.19 3.66 2.79 1.40 1.20 2.96%
  YoY % -46.64% -15.99% -12.84% 31.18% 99.29% 16.67% -
  Horiz. % 119.17% 223.33% 265.83% 305.00% 232.50% 116.67% 100.00%
EPS -0.33 0.31 0.81 1.01 0.42 0.38 0.32 -
  YoY % -206.45% -61.73% -19.80% 140.48% 10.53% 18.75% -
  Horiz. % -103.13% 96.88% 253.12% 315.62% 131.25% 118.75% 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 0.2314 0.2171 0.1790 0.1473 0.1017 0.0828 0.0913 16.75%
  YoY % 6.59% 21.28% 21.52% 44.84% 22.83% -9.31% -
  Horiz. % 253.45% 237.79% 196.06% 161.34% 111.39% 90.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4250 0.4300 0.3800 0.3700 0.2300 0.7500 0.5000 -
P/RPS 22.42 12.03 8.91 7.45 3.95 16.93 12.83 9.74%
  YoY % 86.37% 35.02% 19.60% 88.61% -76.67% 31.96% -
  Horiz. % 174.75% 93.76% 69.45% 58.07% 30.79% 131.96% 100.00%
P/EPS -96.59 104.88 35.19 27.01 26.44 62.50 48.08 -
  YoY % -192.10% 198.04% 30.29% 2.16% -57.70% 29.99% -
  Horiz. % -200.89% 218.14% 73.19% 56.18% 54.99% 129.99% 100.00%
EY -1.04 0.95 2.84 3.70 3.78 1.60 2.08 -
  YoY % -209.47% -66.55% -23.24% -2.12% 136.25% -23.08% -
  Horiz. % -50.00% 45.67% 136.54% 177.88% 181.73% 76.92% 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 1.38 1.48 1.59 1.85 1.08 2.87 1.69 -3.32%
  YoY % -6.76% -6.92% -14.05% 71.30% -62.37% 69.82% -
  Horiz. % 81.66% 87.57% 94.08% 109.47% 63.91% 169.82% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 25/05/11 26/05/10 26/05/09 21/05/08 16/05/07 -
Price 0.4200 0.4100 0.3700 0.3200 0.4900 0.5000 0.4100 -
P/RPS 22.16 11.47 8.68 6.44 8.41 11.29 10.52 13.21%
  YoY % 93.20% 32.14% 34.78% -23.42% -25.51% 7.32% -
  Horiz. % 210.65% 109.03% 82.51% 61.22% 79.94% 107.32% 100.00%
P/EPS -95.45 100.00 34.26 23.36 56.32 41.67 39.42 -
  YoY % -195.45% 191.89% 46.66% -58.52% 35.16% 5.71% -
  Horiz. % -242.14% 253.68% 86.91% 59.26% 142.87% 105.71% 100.00%
EY -1.05 1.00 2.92 4.28 1.78 2.40 2.54 -
  YoY % -205.00% -65.75% -31.78% 140.45% -25.83% -5.51% -
  Horiz. % -41.34% 39.37% 114.96% 168.50% 70.08% 94.49% 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 1.36 1.42 1.54 1.60 2.30 1.91 1.39 -0.36%
  YoY % -4.23% -7.79% -3.75% -30.43% 20.42% 37.41% -
  Horiz. % 97.84% 102.16% 110.79% 115.11% 165.47% 137.41% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers