Highlights

[HONGSENG] YoY TTM Result on 2020-06-30 [#1]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 21-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -5.55%    YoY -     42.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,937 9,716 25,872 28,850 42,055 37,776 33,791 -32.33%
  YoY % -69.77% -62.45% -10.32% -31.40% 11.33% 11.79% -
  Horiz. % 8.69% 28.75% 76.56% 85.38% 124.46% 111.79% 100.00%
PBT -7,870 -13,073 -22,948 -11,726 2,115 -3,983 2,767 -
  YoY % 39.80% 43.03% -95.70% -654.42% 153.10% -243.95% -
  Horiz. % -284.42% -472.46% -829.35% -423.78% 76.44% -143.95% 100.00%
Tax 22 -493 -1,522 684 -367 -521 -192 -
  YoY % 104.46% 67.61% -322.51% 286.38% 29.56% -171.35% -
  Horiz. % -11.46% 256.77% 792.71% -356.25% 191.15% 271.35% 100.00%
NP -7,848 -13,566 -24,470 -11,042 1,748 -4,504 2,575 -
  YoY % 42.15% 44.56% -121.61% -731.69% 138.81% -274.91% -
  Horiz. % -304.78% -526.83% -950.29% -428.82% 67.88% -174.91% 100.00%
NP to SH -7,848 -13,533 -24,393 -11,129 1,560 -5,086 1,877 -
  YoY % 42.01% 44.52% -119.18% -813.40% 130.67% -370.96% -
  Horiz. % -418.11% -720.99% -1,299.57% -592.91% 83.11% -270.96% 100.00%
Tax Rate - % - % - % - % 17.35 % - % 6.94 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 250.00% 0.00% 100.00%
Total Cost 10,785 23,282 50,342 39,892 40,307 42,280 31,216 -15.63%
  YoY % -53.68% -53.75% 26.20% -1.03% -4.67% 35.44% -
  Horiz. % 34.55% 74.58% 161.27% 127.79% 129.12% 135.44% 100.00%
Net Worth 61,327 17,150 32,123 57,026 58,474 56,115 69,028 -1.87%
  YoY % 257.59% -46.61% -43.67% -2.48% 4.21% -18.71% -
  Horiz. % 88.84% 24.85% 46.54% 82.61% 84.71% 81.29% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 61,327 17,150 32,123 57,026 58,474 56,115 69,028 -1.87%
  YoY % 257.59% -46.61% -43.67% -2.48% 4.21% -18.71% -
  Horiz. % 88.84% 24.85% 46.54% 82.61% 84.71% 81.29% 100.00%
NOSH 318,582 265,485 265,485 265,485 241,531 215,000 240,684 4.58%
  YoY % 20.00% 0.00% 0.00% 9.92% 12.34% -10.67% -
  Horiz. % 132.37% 110.30% 110.30% 110.30% 100.35% 89.33% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -267.21 % -139.63 % -94.58 % -38.27 % 4.16 % -11.92 % 7.62 % -
  YoY % -91.37% -47.63% -147.14% -1,019.95% 134.90% -256.43% -
  Horiz. % -3,506.69% -1,832.41% -1,241.21% -502.23% 54.59% -156.43% 100.00%
ROE -12.80 % -78.91 % -75.93 % -19.52 % 2.67 % -9.06 % 2.72 % -
  YoY % 83.78% -3.92% -288.99% -831.09% 129.47% -433.09% -
  Horiz. % -470.59% -2,901.10% -2,791.54% -717.65% 98.16% -333.09% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.92 3.66 9.75 10.87 17.41 17.57 14.04 -35.32%
  YoY % -74.86% -62.46% -10.30% -37.56% -0.91% 25.14% -
  Horiz. % 6.55% 26.07% 69.44% 77.42% 124.00% 125.14% 100.00%
EPS -2.46 -5.10 -9.19 -4.19 0.65 -2.37 0.78 -
  YoY % 51.76% 44.50% -119.33% -744.62% 127.43% -403.85% -
  Horiz. % -315.38% -653.85% -1,178.21% -537.18% 83.33% -303.85% 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 0.1925 0.0646 0.1210 0.2148 0.2421 0.2610 0.2868 -6.18%
  YoY % 197.99% -46.61% -43.67% -11.28% -7.24% -9.00% -
  Horiz. % 67.12% 22.52% 42.19% 74.90% 84.41% 91.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 518,973
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.57 1.87 4.99 5.56 8.10 7.28 6.51 -32.25%
  YoY % -69.52% -62.53% -10.25% -31.36% 11.26% 11.83% -
  Horiz. % 8.76% 28.73% 76.65% 85.41% 124.42% 111.83% 100.00%
EPS -1.51 -2.61 -4.70 -2.14 0.30 -0.98 0.36 -
  YoY % 42.15% 44.47% -119.63% -813.33% 130.61% -372.22% -
  Horiz. % -419.44% -725.00% -1,305.56% -594.44% 83.33% -272.22% 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 0.1182 0.0330 0.0619 0.1099 0.1127 0.1081 0.1330 -1.87%
  YoY % 258.18% -46.69% -43.68% -2.48% 4.26% -18.72% -
  Horiz. % 88.87% 24.81% 46.54% 82.63% 84.74% 81.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 -
Price 0.1500 0.1950 0.2350 0.3000 0.2950 0.2900 0.3450 -
P/RPS 16.27 5.33 2.41 2.76 1.69 1.65 2.46 35.26%
  YoY % 205.25% 121.16% -12.68% 63.31% 2.42% -32.93% -
  Horiz. % 661.38% 216.67% 97.97% 112.20% 68.70% 67.07% 100.00%
P/EPS -6.09 -3.83 -2.56 -7.16 45.67 -12.26 44.24 -
  YoY % -59.01% -49.61% 64.25% -115.68% 472.51% -127.71% -
  Horiz. % -13.77% -8.66% -5.79% -16.18% 103.23% -27.71% 100.00%
EY -16.42 -26.14 -39.10 -13.97 2.19 -8.16 2.26 -
  YoY % 37.18% 33.15% -179.89% -737.90% 126.84% -461.06% -
  Horiz. % -726.55% -1,156.64% -1,730.09% -618.14% 96.90% -361.06% 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 0.78 3.02 1.94 1.40 1.22 1.11 1.20 -6.66%
  YoY % -74.17% 55.67% 38.57% 14.75% 9.91% -7.50% -
  Horiz. % 65.00% 251.67% 161.67% 116.67% 101.67% 92.50% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/08/20 30/08/19 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 -
Price 1.5000 0.2000 0.2150 0.2600 0.2800 0.3000 0.3550 -
P/RPS 162.71 5.46 2.21 2.39 1.61 1.71 2.53 94.58%
  YoY % 2,880.04% 147.06% -7.53% 48.45% -5.85% -32.41% -
  Horiz. % 6,431.23% 215.81% 87.35% 94.47% 63.64% 67.59% 100.00%
P/EPS -60.89 -3.92 -2.34 -6.20 43.35 -12.68 45.52 -
  YoY % -1,453.32% -67.52% 62.26% -114.30% 441.88% -127.86% -
  Horiz. % -133.77% -8.61% -5.14% -13.62% 95.23% -27.86% 100.00%
EY -1.64 -25.49 -42.74 -16.12 2.31 -7.89 2.20 -
  YoY % 93.57% 40.36% -165.14% -797.84% 129.28% -458.64% -
  Horiz. % -74.55% -1,158.64% -1,942.73% -732.73% 105.00% -358.64% 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 7.79 3.10 1.78 1.21 1.16 1.15 1.24 34.15%
  YoY % 151.29% 74.16% 47.11% 4.31% 0.87% -7.26% -
  Horiz. % 628.23% 250.00% 143.55% 97.58% 93.55% 92.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS