Highlights

[HONGSENG] YoY TTM Result on 2013-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -42.44%    YoY -     -63.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 31,654 42,410 36,408 33,969 52,047 54,110 46,576 -6.23%
  YoY % -25.36% 16.49% 7.18% -34.73% -3.81% 16.18% -
  Horiz. % 67.96% 91.06% 78.17% 72.93% 111.75% 116.18% 100.00%
PBT -8,702 4,741 -7,639 5,003 11,672 13,523 11,424 -
  YoY % -283.55% 162.06% -252.69% -57.14% -13.69% 18.37% -
  Horiz. % -76.17% 41.50% -66.87% 43.79% 102.17% 118.37% 100.00%
Tax 1,055 -359 -520 -80 -33 -317 -795 -
  YoY % 393.87% 30.96% -550.00% -142.42% 89.59% 60.13% -
  Horiz. % -132.70% 45.16% 65.41% 10.06% 4.15% 39.87% 100.00%
NP -7,647 4,382 -8,159 4,923 11,639 13,206 10,629 -
  YoY % -274.51% 153.71% -265.73% -57.70% -11.87% 24.24% -
  Horiz. % -71.94% 41.23% -76.76% 46.32% 109.50% 124.24% 100.00%
NP to SH -7,751 4,284 -8,643 4,337 11,960 13,031 10,516 -
  YoY % -280.93% 149.57% -299.29% -63.74% -8.22% 23.92% -
  Horiz. % -73.71% 40.74% -82.19% 41.24% 113.73% 123.92% 100.00%
Tax Rate - % 7.57 % - % 1.60 % 0.28 % 2.34 % 6.96 % -
  YoY % 0.00% 0.00% 0.00% 471.43% -88.03% -66.38% -
  Horiz. % 0.00% 108.76% 0.00% 22.99% 4.02% 33.62% 100.00%
Total Cost 39,301 38,028 44,567 29,046 40,408 40,904 35,947 1.50%
  YoY % 3.35% -14.67% 53.44% -28.12% -1.21% 13.79% -
  Horiz. % 109.33% 105.79% 123.98% 80.80% 112.41% 113.79% 100.00%
Net Worth 49,197 60,853 64,432 72,582 75,424 68,474 54,965 -1.83%
  YoY % -19.15% -5.55% -11.23% -3.77% 10.15% 24.58% -
  Horiz. % 89.51% 110.71% 117.22% 132.05% 137.22% 124.58% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 0 0 0 0 6,004 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 49,197 60,853 64,432 72,582 75,424 68,474 54,965 -1.83%
  YoY % -19.15% -5.55% -11.23% -3.77% 10.15% 24.58% -
  Horiz. % 89.51% 110.71% 117.22% 132.05% 137.22% 124.58% 100.00%
NOSH 240,927 239,111 241,049 236,811 239,899 239,255 239,918 0.07%
  YoY % 0.76% -0.80% 1.79% -1.29% 0.27% -0.28% -
  Horiz. % 100.42% 99.66% 100.47% 98.71% 99.99% 99.72% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -24.16 % 10.33 % -22.41 % 14.49 % 22.36 % 24.41 % 22.82 % -
  YoY % -333.88% 146.10% -254.66% -35.20% -8.40% 6.97% -
  Horiz. % -105.87% 45.27% -98.20% 63.50% 97.98% 106.97% 100.00%
ROE -15.75 % 7.04 % -13.41 % 5.98 % 15.86 % 19.03 % 19.13 % -
  YoY % -323.72% 152.50% -324.25% -62.30% -16.66% -0.52% -
  Horiz. % -82.33% 36.80% -70.10% 31.26% 82.91% 99.48% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.14 17.74 15.10 14.34 21.70 22.62 19.41 -6.29%
  YoY % -25.93% 17.48% 5.30% -33.92% -4.07% 16.54% -
  Horiz. % 67.70% 91.40% 77.79% 73.88% 111.80% 116.54% 100.00%
EPS -3.22 1.79 -3.59 1.83 4.99 5.45 4.38 -
  YoY % -279.89% 149.86% -296.17% -63.33% -8.44% 24.43% -
  Horiz. % -73.52% 40.87% -81.96% 41.78% 113.93% 124.43% 100.00%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2042 0.2545 0.2673 0.3065 0.3144 0.2862 0.2291 -1.90%
  YoY % -19.76% -4.79% -12.79% -2.51% 9.85% 24.92% -
  Horiz. % 89.13% 111.09% 116.67% 133.78% 137.23% 124.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.09 8.16 7.01 6.54 10.02 10.41 8.96 -6.23%
  YoY % -25.37% 16.41% 7.19% -34.73% -3.75% 16.18% -
  Horiz. % 67.97% 91.07% 78.24% 72.99% 111.83% 116.18% 100.00%
EPS -1.49 0.82 -1.66 0.83 2.30 2.51 2.02 -
  YoY % -281.71% 149.40% -300.00% -63.91% -8.37% 24.26% -
  Horiz. % -73.76% 40.59% -82.18% 41.09% 113.86% 124.26% 100.00%
DPS 0.00 0.00 0.00 0.00 1.16 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0947 0.1171 0.1240 0.1397 0.1452 0.1318 0.1058 -1.83%
  YoY % -19.13% -5.56% -11.24% -3.79% 10.17% 24.57% -
  Horiz. % 89.51% 110.68% 117.20% 132.04% 137.24% 124.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2950 0.3050 0.3000 0.3350 0.4200 0.4000 0.3400 -
P/RPS 2.25 1.72 1.99 2.34 1.94 1.77 1.75 4.27%
  YoY % 30.81% -13.57% -14.96% 20.62% 9.60% 1.14% -
  Horiz. % 128.57% 98.29% 113.71% 133.71% 110.86% 101.14% 100.00%
P/EPS -9.17 17.02 -8.37 18.29 8.42 7.34 7.76 -
  YoY % -153.88% 303.35% -145.76% 117.22% 14.71% -5.41% -
  Horiz. % -118.17% 219.33% -107.86% 235.70% 108.51% 94.59% 100.00%
EY -10.91 5.87 -11.95 5.47 11.87 13.62 12.89 -
  YoY % -285.86% 149.12% -318.46% -53.92% -12.85% 5.66% -
  Horiz. % -84.64% 45.54% -92.71% 42.44% 92.09% 105.66% 100.00%
DY 0.00 0.00 0.00 0.00 5.95 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.44 1.20 1.12 1.09 1.34 1.40 1.48 -0.46%
  YoY % 20.00% 7.14% 2.75% -18.66% -4.29% -5.41% -
  Horiz. % 97.30% 81.08% 75.68% 73.65% 90.54% 94.59% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 23/02/11 -
Price 0.2850 0.2950 0.3050 0.3200 0.4450 0.4300 0.3800 -
P/RPS 2.17 1.66 2.02 2.23 2.05 1.90 1.96 1.71%
  YoY % 30.72% -17.82% -9.42% 8.78% 7.89% -3.06% -
  Horiz. % 110.71% 84.69% 103.06% 113.78% 104.59% 96.94% 100.00%
P/EPS -8.86 16.47 -8.51 17.47 8.93 7.90 8.67 -
  YoY % -153.79% 293.54% -148.71% 95.63% 13.04% -8.88% -
  Horiz. % -102.19% 189.97% -98.15% 201.50% 103.00% 91.12% 100.00%
EY -11.29 6.07 -11.76 5.72 11.20 12.67 11.53 -
  YoY % -286.00% 151.62% -305.59% -48.93% -11.60% 9.89% -
  Horiz. % -97.92% 52.65% -101.99% 49.61% 97.14% 109.89% 100.00%
DY 0.00 0.00 0.00 0.00 5.62 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.40 1.16 1.14 1.04 1.42 1.50 1.66 -2.80%
  YoY % 20.69% 1.75% 9.62% -26.76% -5.33% -9.64% -
  Horiz. % 84.34% 69.88% 68.67% 62.65% 85.54% 90.36% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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