Highlights

[MYSCM] YoY TTM Result on 2015-06-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     3.44%    YoY -     -480.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 23,547 26,774 40,259 38,533 34,894 44,037 54,281 -12.50%
  YoY % -12.05% -33.50% 4.48% 10.43% -20.76% -18.87% -
  Horiz. % 43.38% 49.32% 74.17% 70.99% 64.28% 81.13% 100.00%
PBT -18,867 -13,570 1,398 -3,896 2,184 7,557 13,413 -
  YoY % -39.03% -1,070.67% 135.88% -278.39% -71.10% -43.66% -
  Horiz. % -140.66% -101.17% 10.42% -29.05% 16.28% 56.34% 100.00%
Tax -1,521 674 -350 -520 -185 429 -499 19.50%
  YoY % -325.67% 292.57% 32.69% -181.08% -143.12% 185.97% -
  Horiz. % 304.81% -135.07% 70.14% 104.21% 37.07% -85.97% 100.00%
NP -20,388 -12,896 1,048 -4,416 1,999 7,986 12,914 -
  YoY % -58.10% -1,330.53% 123.73% -320.91% -74.97% -38.16% -
  Horiz. % -157.88% -99.86% 8.12% -34.20% 15.48% 61.84% 100.00%
NP to SH -20,523 -12,807 753 -4,911 1,292 8,492 12,919 -
  YoY % -60.25% -1,800.80% 115.33% -480.11% -84.79% -34.27% -
  Horiz. % -158.86% -99.13% 5.83% -38.01% 10.00% 65.73% 100.00%
Tax Rate - % - % 25.04 % - % 8.47 % -5.68 % 3.72 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 249.12% -252.69% -
  Horiz. % 0.00% 0.00% 673.12% 0.00% 227.69% -152.69% 100.00%
Total Cost 43,935 39,670 39,211 42,949 32,895 36,051 41,367 0.97%
  YoY % 10.75% 1.17% -8.70% 30.56% -8.75% -12.85% -
  Horiz. % 106.21% 95.90% 94.79% 103.82% 79.52% 87.15% 100.00%
Net Worth 31,937 53,787 54,397 63,834 69,400 75,287 66,455 -11.05%
  YoY % -40.62% -1.12% -14.78% -8.02% -7.82% 13.29% -
  Horiz. % 48.06% 80.94% 81.86% 96.06% 104.43% 113.29% 100.00%
Dividend
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 6,004 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 46.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 31,937 53,787 54,397 63,834 69,400 75,287 66,455 -11.05%
  YoY % -40.62% -1.12% -14.78% -8.02% -7.82% 13.29% -
  Horiz. % 48.06% 80.94% 81.86% 96.06% 104.43% 113.29% 100.00%
NOSH 265,485 265,485 225,714 241,249 239,393 241,228 240,170 1.62%
  YoY % 0.00% 17.62% -6.44% 0.78% -0.76% 0.44% -
  Horiz. % 110.54% 110.54% 93.98% 100.45% 99.68% 100.44% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -86.58 % -48.17 % 2.60 % -11.46 % 5.73 % 18.13 % 23.79 % -
  YoY % -79.74% -1,952.69% 122.69% -300.00% -68.39% -23.79% -
  Horiz. % -363.93% -202.48% 10.93% -48.17% 24.09% 76.21% 100.00%
ROE -64.26 % -23.81 % 1.38 % -7.69 % 1.86 % 11.28 % 19.44 % -
  YoY % -169.89% -1,825.36% 117.95% -513.44% -83.51% -41.98% -
  Horiz. % -330.56% -122.48% 7.10% -39.56% 9.57% 58.02% 100.00%
Per Share
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.87 10.08 17.84 15.97 14.58 18.26 22.60 -13.89%
  YoY % -12.00% -43.50% 11.71% 9.53% -20.15% -19.20% -
  Horiz. % 39.25% 44.60% 78.94% 70.66% 64.51% 80.80% 100.00%
EPS -7.73 -4.82 0.33 -2.04 0.54 3.52 5.38 -
  YoY % -60.37% -1,560.61% 116.18% -477.78% -84.66% -34.57% -
  Horiz. % -143.68% -89.59% 6.13% -37.92% 10.04% 65.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1203 0.2026 0.2410 0.2646 0.2899 0.3121 0.2767 -12.47%
  YoY % -40.62% -15.93% -8.92% -8.73% -7.11% 12.79% -
  Horiz. % 43.48% 73.22% 87.10% 95.63% 104.77% 112.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.39 8.40 12.64 12.10 10.95 13.82 17.04 -12.50%
  YoY % -12.02% -33.54% 4.46% 10.50% -20.77% -18.90% -
  Horiz. % 43.37% 49.30% 74.18% 71.01% 64.26% 81.10% 100.00%
EPS -6.44 -4.02 0.24 -1.54 0.41 2.67 4.06 -
  YoY % -60.20% -1,775.00% 115.58% -475.61% -84.64% -34.24% -
  Horiz. % -158.62% -99.01% 5.91% -37.93% 10.10% 65.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1003 0.1688 0.1707 0.2004 0.2178 0.2363 0.2086 -11.05%
  YoY % -40.58% -1.11% -14.82% -7.99% -7.83% 13.28% -
  Horiz. % 48.08% 80.92% 81.83% 96.07% 104.41% 113.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2300 0.2550 0.2650 0.2950 0.3400 0.3950 0.3800 -
P/RPS 2.59 2.53 1.49 1.85 2.33 2.16 1.68 7.17%
  YoY % 2.37% 69.80% -19.46% -20.60% 7.87% 28.57% -
  Horiz. % 154.17% 150.60% 88.69% 110.12% 138.69% 128.57% 100.00%
P/EPS -2.98 -5.29 79.43 -14.49 63.00 11.22 7.06 -
  YoY % 43.67% -106.66% 648.17% -123.00% 461.50% 58.92% -
  Horiz. % -42.21% -74.93% 1,125.07% -205.24% 892.35% 158.92% 100.00%
EY -33.61 -18.92 1.26 -6.90 1.59 8.91 14.16 -
  YoY % -77.64% -1,601.59% 118.26% -533.96% -82.15% -37.08% -
  Horiz. % -237.36% -133.62% 8.90% -48.73% 11.23% 62.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.91 1.26 1.10 1.11 1.17 1.27 1.37 5.46%
  YoY % 51.59% 14.55% -0.90% -5.13% -7.87% -7.30% -
  Horiz. % 139.42% 91.97% 80.29% 81.02% 85.40% 92.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/11/18 23/11/17 26/08/16 25/08/15 27/08/14 22/08/13 28/08/12 -
Price 0.2400 0.2500 0.2600 0.2950 0.3550 0.3500 0.3500 -
P/RPS 2.71 2.48 1.46 1.85 2.44 1.92 1.55 9.34%
  YoY % 9.27% 69.86% -21.08% -24.18% 27.08% 23.87% -
  Horiz. % 174.84% 160.00% 94.19% 119.35% 157.42% 123.87% 100.00%
P/EPS -3.10 -5.18 77.94 -14.49 65.78 9.94 6.51 -
  YoY % 40.15% -106.65% 637.89% -122.03% 561.77% 52.69% -
  Horiz. % -47.62% -79.57% 1,197.23% -222.58% 1,010.45% 152.69% 100.00%
EY -32.21 -19.30 1.28 -6.90 1.52 10.06 15.37 -
  YoY % -66.89% -1,607.81% 118.55% -553.95% -84.89% -34.55% -
  Horiz. % -209.56% -125.57% 8.33% -44.89% 9.89% 65.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.00 1.23 1.08 1.11 1.22 1.12 1.26 7.67%
  YoY % 62.60% 13.89% -2.70% -9.02% 8.93% -11.11% -
  Horiz. % 158.73% 97.62% 85.71% 88.10% 96.83% 88.89% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers