Highlights

[MYSCM] YoY TTM Result on 2018-09-30 [#2]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     15.87%    YoY -     -60.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 8,316 23,547 26,774 40,259 38,533 34,894 44,037 -23.39%
  YoY % -64.68% -12.05% -33.50% 4.48% 10.43% -20.76% -
  Horiz. % 18.88% 53.47% 60.80% 91.42% 87.50% 79.24% 100.00%
PBT -12,372 -18,867 -13,570 1,398 -3,896 2,184 7,557 -
  YoY % 34.43% -39.03% -1,070.67% 135.88% -278.39% -71.10% -
  Horiz. % -163.72% -249.66% -179.57% 18.50% -51.55% 28.90% 100.00%
Tax -501 -1,521 674 -350 -520 -185 429 -
  YoY % 67.06% -325.67% 292.57% 32.69% -181.08% -143.12% -
  Horiz. % -116.78% -354.55% 157.11% -81.59% -121.21% -43.12% 100.00%
NP -12,873 -20,388 -12,896 1,048 -4,416 1,999 7,986 -
  YoY % 36.86% -58.10% -1,330.53% 123.73% -320.91% -74.97% -
  Horiz. % -161.19% -255.30% -161.48% 13.12% -55.30% 25.03% 100.00%
NP to SH -12,840 -20,523 -12,807 753 -4,911 1,292 8,492 -
  YoY % 37.44% -60.25% -1,800.80% 115.33% -480.11% -84.79% -
  Horiz. % -151.20% -241.67% -150.81% 8.87% -57.83% 15.21% 100.00%
Tax Rate - % - % - % 25.04 % - % 8.47 % -5.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 249.12% -
  Horiz. % 0.00% 0.00% 0.00% -440.85% 0.00% -149.12% 100.00%
Total Cost 21,189 43,935 39,670 39,211 42,949 32,895 36,051 -8.15%
  YoY % -51.77% 10.75% 1.17% -8.70% 30.56% -8.75% -
  Horiz. % 58.78% 121.87% 110.04% 108.77% 119.13% 91.25% 100.00%
Net Worth 17,893 31,937 53,787 54,397 63,834 69,400 75,287 -20.52%
  YoY % -43.97% -40.62% -1.12% -14.78% -8.02% -7.82% -
  Horiz. % 23.77% 42.42% 71.44% 72.25% 84.79% 92.18% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 17,893 31,937 53,787 54,397 63,834 69,400 75,287 -20.52%
  YoY % -43.97% -40.62% -1.12% -14.78% -8.02% -7.82% -
  Horiz. % 23.77% 42.42% 71.44% 72.25% 84.79% 92.18% 100.00%
NOSH 265,485 265,485 265,485 225,714 241,249 239,393 241,228 1.54%
  YoY % 0.00% 0.00% 17.62% -6.44% 0.78% -0.76% -
  Horiz. % 110.06% 110.06% 110.06% 93.57% 100.01% 99.24% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -154.80 % -86.58 % -48.17 % 2.60 % -11.46 % 5.73 % 18.13 % -
  YoY % -78.79% -79.74% -1,952.69% 122.69% -300.00% -68.39% -
  Horiz. % -853.83% -477.55% -265.69% 14.34% -63.21% 31.61% 100.00%
ROE -71.76 % -64.26 % -23.81 % 1.38 % -7.69 % 1.86 % 11.28 % -
  YoY % -11.67% -169.89% -1,825.36% 117.95% -513.44% -83.51% -
  Horiz. % -636.17% -569.68% -211.08% 12.23% -68.17% 16.49% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.13 8.87 10.08 17.84 15.97 14.58 18.26 -24.57%
  YoY % -64.71% -12.00% -43.50% 11.71% 9.53% -20.15% -
  Horiz. % 17.14% 48.58% 55.20% 97.70% 87.46% 79.85% 100.00%
EPS -4.84 -7.73 -4.82 0.33 -2.04 0.54 3.52 -
  YoY % 37.39% -60.37% -1,560.61% 116.18% -477.78% -84.66% -
  Horiz. % -137.50% -219.60% -136.93% 9.38% -57.95% 15.34% 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 0.0674 0.1203 0.2026 0.2410 0.2646 0.2899 0.3121 -21.73%
  YoY % -43.97% -40.62% -15.93% -8.92% -8.73% -7.11% -
  Horiz. % 21.60% 38.55% 64.92% 77.22% 84.78% 92.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.61 7.39 8.40 12.64 12.10 10.95 13.82 -23.39%
  YoY % -64.68% -12.02% -33.54% 4.46% 10.50% -20.77% -
  Horiz. % 18.89% 53.47% 60.78% 91.46% 87.55% 79.23% 100.00%
EPS -4.03 -6.44 -4.02 0.24 -1.54 0.41 2.67 -
  YoY % 37.42% -60.20% -1,775.00% 115.58% -475.61% -84.64% -
  Horiz. % -150.94% -241.20% -150.56% 8.99% -57.68% 15.36% 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 0.0562 0.1003 0.1688 0.1707 0.2004 0.2178 0.2363 -20.52%
  YoY % -43.97% -40.58% -1.11% -14.82% -7.99% -7.83% -
  Horiz. % 23.78% 42.45% 71.43% 72.24% 84.81% 92.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1950 0.2300 0.2550 0.2650 0.2950 0.3400 0.3950 -
P/RPS 6.23 2.59 2.53 1.49 1.85 2.33 2.16 18.45%
  YoY % 140.54% 2.37% 69.80% -19.46% -20.60% 7.87% -
  Horiz. % 288.43% 119.91% 117.13% 68.98% 85.65% 107.87% 100.00%
P/EPS -4.03 -2.98 -5.29 79.43 -14.49 63.00 11.22 -
  YoY % -35.23% 43.67% -106.66% 648.17% -123.00% 461.50% -
  Horiz. % -35.92% -26.56% -47.15% 707.93% -129.14% 561.50% 100.00%
EY -24.80 -33.61 -18.92 1.26 -6.90 1.59 8.91 -
  YoY % 26.21% -77.64% -1,601.59% 118.26% -533.96% -82.15% -
  Horiz. % -278.34% -377.22% -212.35% 14.14% -77.44% 17.85% 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 2.89 1.91 1.26 1.10 1.11 1.17 1.27 14.05%
  YoY % 51.31% 51.59% 14.55% -0.90% -5.13% -7.87% -
  Horiz. % 227.56% 150.39% 99.21% 86.61% 87.40% 92.13% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date - 21/11/18 23/11/17 26/08/16 25/08/15 27/08/14 22/08/13 -
Price 0.1200 0.2400 0.2500 0.2600 0.2950 0.3550 0.3500 -
P/RPS 3.83 2.71 2.48 1.46 1.85 2.44 1.92 11.67%
  YoY % 41.33% 9.27% 69.86% -21.08% -24.18% 27.08% -
  Horiz. % 199.48% 141.15% 129.17% 76.04% 96.35% 127.08% 100.00%
P/EPS -2.48 -3.10 -5.18 77.94 -14.49 65.78 9.94 -
  YoY % 20.00% 40.15% -106.65% 637.89% -122.03% 561.77% -
  Horiz. % -24.95% -31.19% -52.11% 784.10% -145.77% 661.77% 100.00%
EY -40.30 -32.21 -19.30 1.28 -6.90 1.52 10.06 -
  YoY % -25.12% -66.89% -1,607.81% 118.55% -553.95% -84.89% -
  Horiz. % -400.60% -320.18% -191.85% 12.72% -68.59% 15.11% 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 1.78 2.00 1.23 1.08 1.11 1.22 1.12 7.69%
  YoY % -11.00% 62.60% 13.89% -2.70% -9.02% 8.93% -
  Horiz. % 158.93% 178.57% 109.82% 96.43% 99.11% 108.93% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers