Highlights

[HONGSENG] YoY TTM Result on 2014-12-31 [#4]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -269.99%    YoY -     -299.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 29,105 31,654 42,410 36,408 33,969 52,047 54,110 -9.44%
  YoY % -8.05% -25.36% 16.49% 7.18% -34.73% -3.81% -
  Horiz. % 53.79% 58.50% 78.38% 67.29% 62.78% 96.19% 100.00%
PBT -25,888 -8,702 4,741 -7,639 5,003 11,672 13,523 -
  YoY % -197.49% -283.55% 162.06% -252.69% -57.14% -13.69% -
  Horiz. % -191.44% -64.35% 35.06% -56.49% 37.00% 86.31% 100.00%
Tax -1,647 1,055 -359 -520 -80 -33 -317 30.16%
  YoY % -256.11% 393.87% 30.96% -550.00% -142.42% 89.59% -
  Horiz. % 519.56% -332.81% 113.25% 164.04% 25.24% 10.41% 100.00%
NP -27,535 -7,647 4,382 -8,159 4,923 11,639 13,206 -
  YoY % -260.08% -274.51% 153.71% -265.73% -57.70% -11.87% -
  Horiz. % -208.50% -57.91% 33.18% -61.78% 37.28% 88.13% 100.00%
NP to SH -27,554 -7,751 4,284 -8,643 4,337 11,960 13,031 -
  YoY % -255.49% -280.93% 149.57% -299.29% -63.74% -8.22% -
  Horiz. % -211.45% -59.48% 32.88% -66.33% 33.28% 91.78% 100.00%
Tax Rate - % - % 7.57 % - % 1.60 % 0.28 % 2.34 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 471.43% -88.03% -
  Horiz. % 0.00% 0.00% 323.50% 0.00% 68.38% 11.97% 100.00%
Total Cost 56,640 39,301 38,028 44,567 29,046 40,408 40,904 5.34%
  YoY % 44.12% 3.35% -14.67% 53.44% -28.12% -1.21% -
  Horiz. % 138.47% 96.08% 92.97% 108.96% 71.01% 98.79% 100.00%
Net Worth 32,681 49,197 60,853 64,432 72,582 75,424 68,474 -11.16%
  YoY % -33.57% -19.15% -5.55% -11.23% -3.77% 10.15% -
  Horiz. % 47.73% 71.85% 88.87% 94.10% 106.00% 110.15% 100.00%
Dividend
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 0 6,004 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 32,681 49,197 60,853 64,432 72,582 75,424 68,474 -11.16%
  YoY % -33.57% -19.15% -5.55% -11.23% -3.77% 10.15% -
  Horiz. % 47.73% 71.85% 88.87% 94.10% 106.00% 110.15% 100.00%
NOSH 265,485 240,927 239,111 241,049 236,811 239,899 239,255 1.68%
  YoY % 10.19% 0.76% -0.80% 1.79% -1.29% 0.27% -
  Horiz. % 110.96% 100.70% 99.94% 100.75% 98.98% 100.27% 100.00%
Ratio Analysis
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -94.61 % -24.16 % 10.33 % -22.41 % 14.49 % 22.36 % 24.41 % -
  YoY % -291.60% -333.88% 146.10% -254.66% -35.20% -8.40% -
  Horiz. % -387.59% -98.98% 42.32% -91.81% 59.36% 91.60% 100.00%
ROE -84.31 % -15.75 % 7.04 % -13.41 % 5.98 % 15.86 % 19.03 % -
  YoY % -435.30% -323.72% 152.50% -324.25% -62.30% -16.66% -
  Horiz. % -443.04% -82.76% 36.99% -70.47% 31.42% 83.34% 100.00%
Per Share
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.96 13.14 17.74 15.10 14.34 21.70 22.62 -10.94%
  YoY % -16.59% -25.93% 17.48% 5.30% -33.92% -4.07% -
  Horiz. % 48.45% 58.09% 78.43% 66.76% 63.40% 95.93% 100.00%
EPS -10.38 -3.22 1.79 -3.59 1.83 4.99 5.45 -
  YoY % -222.36% -279.89% 149.86% -296.17% -63.33% -8.44% -
  Horiz. % -190.46% -59.08% 32.84% -65.87% 33.58% 91.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1231 0.2042 0.2545 0.2673 0.3065 0.3144 0.2862 -12.62%
  YoY % -39.72% -19.76% -4.79% -12.79% -2.51% 9.85% -
  Horiz. % 43.01% 71.35% 88.92% 93.40% 107.09% 109.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.60 6.09 8.16 7.01 6.54 10.02 10.41 -9.44%
  YoY % -8.05% -25.37% 16.41% 7.19% -34.73% -3.75% -
  Horiz. % 53.79% 58.50% 78.39% 67.34% 62.82% 96.25% 100.00%
EPS -5.30 -1.49 0.82 -1.66 0.83 2.30 2.51 -
  YoY % -255.70% -281.71% 149.40% -300.00% -63.91% -8.37% -
  Horiz. % -211.16% -59.36% 32.67% -66.14% 33.07% 91.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0629 0.0947 0.1171 0.1240 0.1397 0.1452 0.1318 -11.16%
  YoY % -33.58% -19.13% -5.56% -11.24% -3.79% 10.17% -
  Horiz. % 47.72% 71.85% 88.85% 94.08% 105.99% 110.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2750 0.2950 0.3050 0.3000 0.3350 0.4200 0.4000 -
P/RPS 2.51 2.25 1.72 1.99 2.34 1.94 1.77 5.75%
  YoY % 11.56% 30.81% -13.57% -14.96% 20.62% 9.60% -
  Horiz. % 141.81% 127.12% 97.18% 112.43% 132.20% 109.60% 100.00%
P/EPS -2.65 -9.17 17.02 -8.37 18.29 8.42 7.34 -
  YoY % 71.10% -153.88% 303.35% -145.76% 117.22% 14.71% -
  Horiz. % -36.10% -124.93% 231.88% -114.03% 249.18% 114.71% 100.00%
EY -37.74 -10.91 5.87 -11.95 5.47 11.87 13.62 -
  YoY % -245.92% -285.86% 149.12% -318.46% -53.92% -12.85% -
  Horiz. % -277.09% -80.10% 43.10% -87.74% 40.16% 87.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.95 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.23 1.44 1.20 1.12 1.09 1.34 1.40 7.73%
  YoY % 54.86% 20.00% 7.14% 2.75% -18.66% -4.29% -
  Horiz. % 159.29% 102.86% 85.71% 80.00% 77.86% 95.71% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 -
Price 0.2300 0.2850 0.2950 0.3050 0.3200 0.4450 0.4300 -
P/RPS 2.10 2.17 1.66 2.02 2.23 2.05 1.90 1.61%
  YoY % -3.23% 30.72% -17.82% -9.42% 8.78% 7.89% -
  Horiz. % 110.53% 114.21% 87.37% 106.32% 117.37% 107.89% 100.00%
P/EPS -2.22 -8.86 16.47 -8.51 17.47 8.93 7.90 -
  YoY % 74.94% -153.79% 293.54% -148.71% 95.63% 13.04% -
  Horiz. % -28.10% -112.15% 208.48% -107.72% 221.14% 113.04% 100.00%
EY -45.12 -11.29 6.07 -11.76 5.72 11.20 12.67 -
  YoY % -299.65% -286.00% 151.62% -305.59% -48.93% -11.60% -
  Horiz. % -356.12% -89.11% 47.91% -92.82% 45.15% 88.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.62 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.87 1.40 1.16 1.14 1.04 1.42 1.50 3.59%
  YoY % 33.57% 20.69% 1.75% 9.62% -26.76% -5.33% -
  Horiz. % 124.67% 93.33% 77.33% 76.00% 69.33% 94.67% 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
 
 

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