Highlights

[HONGSENG] YoY TTM Result on 2012-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -14.84%    YoY -     -8.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 42,410 36,408 33,969 52,047 54,110 46,576 44,266 -0.71%
  YoY % 16.49% 7.18% -34.73% -3.81% 16.18% 5.22% -
  Horiz. % 95.81% 82.25% 76.74% 117.58% 122.24% 105.22% 100.00%
PBT 4,741 -7,639 5,003 11,672 13,523 11,424 11,723 -14.00%
  YoY % 162.06% -252.69% -57.14% -13.69% 18.37% -2.55% -
  Horiz. % 40.44% -65.16% 42.68% 99.56% 115.35% 97.45% 100.00%
Tax -359 -520 -80 -33 -317 -795 -536 -6.46%
  YoY % 30.96% -550.00% -142.42% 89.59% 60.13% -48.32% -
  Horiz. % 66.98% 97.01% 14.93% 6.16% 59.14% 148.32% 100.00%
NP 4,382 -8,159 4,923 11,639 13,206 10,629 11,187 -14.46%
  YoY % 153.71% -265.73% -57.70% -11.87% 24.24% -4.99% -
  Horiz. % 39.17% -72.93% 44.01% 104.04% 118.05% 95.01% 100.00%
NP to SH 4,284 -8,643 4,337 11,960 13,031 10,516 10,975 -14.51%
  YoY % 149.57% -299.29% -63.74% -8.22% 23.92% -4.18% -
  Horiz. % 39.03% -78.75% 39.52% 108.97% 118.73% 95.82% 100.00%
Tax Rate 7.57 % - % 1.60 % 0.28 % 2.34 % 6.96 % 4.57 % 8.77%
  YoY % 0.00% 0.00% 471.43% -88.03% -66.38% 52.30% -
  Horiz. % 165.65% 0.00% 35.01% 6.13% 51.20% 152.30% 100.00%
Total Cost 38,028 44,567 29,046 40,408 40,904 35,947 33,079 2.35%
  YoY % -14.67% 53.44% -28.12% -1.21% 13.79% 8.67% -
  Horiz. % 114.96% 134.73% 87.81% 122.16% 123.66% 108.67% 100.00%
Net Worth 60,853 64,432 72,582 75,424 68,474 54,965 43,075 5.92%
  YoY % -5.55% -11.23% -3.77% 10.15% 24.58% 27.60% -
  Horiz. % 141.27% 149.58% 168.50% 175.10% 158.96% 127.60% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 0 6,004 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 50.20 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 60,853 64,432 72,582 75,424 68,474 54,965 43,075 5.92%
  YoY % -5.55% -11.23% -3.77% 10.15% 24.58% 27.60% -
  Horiz. % 141.27% 149.58% 168.50% 175.10% 158.96% 127.60% 100.00%
NOSH 239,111 241,049 236,811 239,899 239,255 239,918 156,014 7.37%
  YoY % -0.80% 1.79% -1.29% 0.27% -0.28% 53.78% -
  Horiz. % 153.26% 154.50% 151.79% 153.77% 153.35% 153.78% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.33 % -22.41 % 14.49 % 22.36 % 24.41 % 22.82 % 25.27 % -13.85%
  YoY % 146.10% -254.66% -35.20% -8.40% 6.97% -9.70% -
  Horiz. % 40.88% -88.68% 57.34% 88.48% 96.60% 90.30% 100.00%
ROE 7.04 % -13.41 % 5.98 % 15.86 % 19.03 % 19.13 % 25.48 % -19.29%
  YoY % 152.50% -324.25% -62.30% -16.66% -0.52% -24.92% -
  Horiz. % 27.63% -52.63% 23.47% 62.24% 74.69% 75.08% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.74 15.10 14.34 21.70 22.62 19.41 28.37 -7.52%
  YoY % 17.48% 5.30% -33.92% -4.07% 16.54% -31.58% -
  Horiz. % 62.53% 53.23% 50.55% 76.49% 79.73% 68.42% 100.00%
EPS 1.79 -3.59 1.83 4.99 5.45 4.38 7.03 -20.38%
  YoY % 149.86% -296.17% -63.33% -8.44% 24.43% -37.70% -
  Horiz. % 25.46% -51.07% 26.03% 70.98% 77.52% 62.30% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2545 0.2673 0.3065 0.3144 0.2862 0.2291 0.2761 -1.35%
  YoY % -4.79% -12.79% -2.51% 9.85% 24.92% -17.02% -
  Horiz. % 92.18% 96.81% 111.01% 113.87% 103.66% 82.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.16 7.01 6.54 10.02 10.41 8.96 8.52 -0.72%
  YoY % 16.41% 7.19% -34.73% -3.75% 16.18% 5.16% -
  Horiz. % 95.77% 82.28% 76.76% 117.61% 122.18% 105.16% 100.00%
EPS 0.82 -1.66 0.83 2.30 2.51 2.02 2.11 -14.57%
  YoY % 149.40% -300.00% -63.91% -8.37% 24.26% -4.27% -
  Horiz. % 38.86% -78.67% 39.34% 109.00% 118.96% 95.73% 100.00%
DPS 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1171 0.1240 0.1397 0.1452 0.1318 0.1058 0.0829 5.92%
  YoY % -5.56% -11.24% -3.79% 10.17% 24.57% 27.62% -
  Horiz. % 141.25% 149.58% 168.52% 175.15% 158.99% 127.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3050 0.3000 0.3350 0.4200 0.4000 0.3400 0.5200 -
P/RPS 1.72 1.99 2.34 1.94 1.77 1.75 1.83 -1.03%
  YoY % -13.57% -14.96% 20.62% 9.60% 1.14% -4.37% -
  Horiz. % 93.99% 108.74% 127.87% 106.01% 96.72% 95.63% 100.00%
P/EPS 17.02 -8.37 18.29 8.42 7.34 7.76 7.39 14.91%
  YoY % 303.35% -145.76% 117.22% 14.71% -5.41% 5.01% -
  Horiz. % 230.31% -113.26% 247.50% 113.94% 99.32% 105.01% 100.00%
EY 5.87 -11.95 5.47 11.87 13.62 12.89 13.53 -12.99%
  YoY % 149.12% -318.46% -53.92% -12.85% 5.66% -4.73% -
  Horiz. % 43.39% -88.32% 40.43% 87.73% 100.67% 95.27% 100.00%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.20 1.12 1.09 1.34 1.40 1.48 1.88 -7.21%
  YoY % 7.14% 2.75% -18.66% -4.29% -5.41% -21.28% -
  Horiz. % 63.83% 59.57% 57.98% 71.28% 74.47% 78.72% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 23/02/11 23/02/10 -
Price 0.2950 0.3050 0.3200 0.4450 0.4300 0.3800 0.3700 -
P/RPS 1.66 2.02 2.23 2.05 1.90 1.96 1.30 4.16%
  YoY % -17.82% -9.42% 8.78% 7.89% -3.06% 50.77% -
  Horiz. % 127.69% 155.38% 171.54% 157.69% 146.15% 150.77% 100.00%
P/EPS 16.47 -8.51 17.47 8.93 7.90 8.67 5.26 20.94%
  YoY % 293.54% -148.71% 95.63% 13.04% -8.88% 64.83% -
  Horiz. % 313.12% -161.79% 332.13% 169.77% 150.19% 164.83% 100.00%
EY 6.07 -11.76 5.72 11.20 12.67 11.53 19.01 -17.32%
  YoY % 151.62% -305.59% -48.93% -11.60% 9.89% -39.35% -
  Horiz. % 31.93% -61.86% 30.09% 58.92% 66.65% 60.65% 100.00%
DY 0.00 0.00 0.00 5.62 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.16 1.14 1.04 1.42 1.50 1.66 1.34 -2.37%
  YoY % 1.75% 9.62% -26.76% -5.33% -9.64% 23.88% -
  Horiz. % 86.57% 85.07% 77.61% 105.97% 111.94% 123.88% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS