Highlights

[HONGSENG] YoY TTM Result on 2016-09-30 [#3]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -558.57%    YoY -     -119.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,076 15,513 27,349 38,472 39,255 32,722 40,142 -28.15%
  YoY % -67.28% -43.28% -28.91% -1.99% 19.97% -18.48% -
  Horiz. % 12.65% 38.65% 68.13% 95.84% 97.79% 81.52% 100.00%
PBT -6,768 -24,472 -9,784 -3,134 -208 -1,429 6,609 -
  YoY % 72.34% -150.12% -212.19% -1,406.73% 85.44% -121.62% -
  Horiz. % -102.41% -370.28% -148.04% -47.42% -3.15% -21.62% 100.00%
Tax -493 -1,524 -126 -341 -520 -179 316 -
  YoY % 67.65% -1,109.52% 63.05% 34.42% -190.50% -156.65% -
  Horiz. % -156.01% -482.28% -39.87% -107.91% -164.56% -56.65% 100.00%
NP -7,261 -25,996 -9,910 -3,475 -728 -1,608 6,925 -
  YoY % 72.07% -162.32% -185.18% -377.34% 54.73% -123.22% -
  Horiz. % -104.85% -375.39% -143.10% -50.18% -10.51% -23.22% 100.00%
NP to SH -7,289 -25,906 -9,911 -3,453 -1,570 -2,336 7,535 -
  YoY % 71.86% -161.39% -187.03% -119.94% 32.79% -131.00% -
  Horiz. % -96.74% -343.81% -131.53% -45.83% -20.84% -31.00% 100.00%
Tax Rate - % - % - % - % - % - % -4.78 % -
  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%
Total Cost 12,337 41,509 37,259 41,947 39,983 34,330 33,217 -14.65%
  YoY % -70.28% 11.41% -11.18% 4.91% 16.47% 3.35% -
  Horiz. % 37.14% 124.96% 112.17% 126.28% 120.37% 103.35% 100.00%
Net Worth 70,024 22,035 45,451 55,558 58,021 0 0 -
  YoY % 217.79% -51.52% -18.19% -4.24% 0.00% 0.00% -
  Horiz. % 120.69% 37.98% 78.34% 95.76% 100.00% - -
Dividend
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 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
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 70,024 22,035 45,451 55,558 58,021 0 0 -
  YoY % 217.79% -51.52% -18.19% -4.24% 0.00% 0.00% -
  Horiz. % 120.69% 37.98% 78.34% 95.76% 100.00% - -
NOSH 318,006 265,485 265,485 241,351 240,851 239,333 223,771 5.78%
  YoY % 19.78% 0.00% 10.00% 0.21% 0.63% 6.95% -
  Horiz. % 142.11% 118.64% 118.64% 107.86% 107.63% 106.95% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -143.05 % -167.58 % -36.24 % -9.03 % -1.85 % -4.91 % 17.25 % -
  YoY % 14.64% -362.42% -301.33% -388.11% 62.32% -128.46% -
  Horiz. % -829.28% -971.48% -210.09% -52.35% -10.72% -28.46% 100.00%
ROE -10.41 % -117.57 % -21.81 % -6.22 % -2.71 % - % - % -
  YoY % 91.15% -439.06% -250.64% -129.52% 0.00% 0.00% -
  Horiz. % 384.13% 4,338.38% 804.80% 229.52% 100.00% - -
Per Share
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.60 5.84 10.30 15.94 16.30 13.67 17.94 -32.05%
  YoY % -72.60% -43.30% -35.38% -2.21% 19.24% -23.80% -
  Horiz. % 8.92% 32.55% 57.41% 88.85% 90.86% 76.20% 100.00%
EPS -2.29 -9.76 -3.73 -1.43 -0.65 -0.98 3.37 -
  YoY % 76.54% -161.66% -160.84% -120.00% 33.67% -129.08% -
  Horiz. % -67.95% -289.61% -110.68% -42.43% -19.29% -29.08% 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 0.2202 0.0830 0.1712 0.2302 0.2409 0.0000 0.0000 -
  YoY % 165.30% -51.52% -25.63% -4.44% 0.00% 0.00% -
  Horiz. % 91.41% 34.45% 71.07% 95.56% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 518,573
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.98 2.99 5.27 7.42 7.57 6.31 7.74 -28.14%
  YoY % -67.22% -43.26% -28.98% -1.98% 19.97% -18.48% -
  Horiz. % 12.66% 38.63% 68.09% 95.87% 97.80% 81.52% 100.00%
EPS -1.41 -5.00 -1.91 -0.67 -0.30 -0.45 1.45 -
  YoY % 71.80% -161.78% -185.07% -123.33% 33.33% -131.03% -
  Horiz. % -97.24% -344.83% -131.72% -46.21% -20.69% -31.03% 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 0.1350 0.0425 0.0876 0.1071 0.1119 0.0000 0.0000 -
  YoY % 217.65% -51.48% -18.21% -4.29% 0.00% 0.00% -
  Horiz. % 120.64% 37.98% 78.28% 95.71% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 -
P/RPS 8.14 3.42 2.38 1.76 1.84 2.85 1.87 26.51%
  YoY % 138.01% 43.70% 35.23% -4.35% -35.44% 52.41% -
  Horiz. % 435.29% 182.89% 127.27% 94.12% 98.40% 152.41% 100.00%
P/EPS -5.67 -2.05 -6.56 -19.57 -46.02 -39.96 9.95 -
  YoY % -176.59% 68.75% 66.48% 57.48% -15.17% -501.61% -
  Horiz. % -56.98% -20.60% -65.93% -196.68% -462.51% -401.61% 100.00%
EY -17.63 -48.79 -15.24 -5.11 -2.17 -2.50 10.05 -
  YoY % 63.87% -220.14% -198.24% -135.48% 13.20% -124.88% -
  Horiz. % -175.42% -485.47% -151.64% -50.85% -21.59% -24.88% 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 0.59 2.41 1.43 1.22 1.25 0.00 0.00 -
  YoY % -75.52% 68.53% 17.21% -2.40% 0.00% 0.00% -
  Horiz. % 47.20% 192.80% 114.40% 97.60% 100.00% - -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/02/20 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 -
Price 0.1100 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 -
P/RPS 6.89 4.19 2.52 1.91 1.87 2.67 1.95 22.36%
  YoY % 64.44% 66.27% 31.94% 2.14% -29.96% 36.92% -
  Horiz. % 353.33% 214.87% 129.23% 97.95% 95.90% 136.92% 100.00%
P/EPS -4.80 -2.51 -6.96 -21.32 -46.79 -37.40 10.39 -
  YoY % -91.24% 63.94% 67.35% 54.43% -25.11% -459.96% -
  Horiz. % -46.20% -24.16% -66.99% -205.20% -450.34% -359.96% 100.00%
EY -20.84 -39.83 -14.36 -4.69 -2.14 -2.67 9.62 -
  YoY % 47.68% -177.37% -206.18% -119.16% 19.85% -127.75% -
  Horiz. % -216.63% -414.03% -149.27% -48.75% -22.25% -27.75% 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 0.50 2.95 1.52 1.32 1.27 0.00 0.00 -
  YoY % -83.05% 94.08% 15.15% 3.94% 0.00% 0.00% -
  Horiz. % 39.37% 232.28% 119.69% 103.94% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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