Highlights

[MYSCM] YoY TTM Result on 2012-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -12.22%    YoY -     15.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 37,776 33,791 48,050 52,492 45,058 47,061 27,429 5.48%
  YoY % 11.79% -29.68% -8.46% 16.50% -4.26% 71.57% -
  Horiz. % 137.72% 123.19% 175.18% 191.37% 164.27% 171.57% 100.00%
PBT -3,983 2,767 9,151 11,884 10,498 14,101 6,533 -
  YoY % -243.95% -69.76% -23.00% 13.20% -25.55% 115.84% -
  Horiz. % -60.97% 42.35% 140.07% 181.91% 160.69% 215.84% 100.00%
Tax -521 -192 432 -487 -758 -881 -654 -3.72%
  YoY % -171.35% -144.44% 188.71% 35.75% 13.96% -34.71% -
  Horiz. % 79.66% 29.36% -66.06% 74.46% 115.90% 134.71% 100.00%
NP -4,504 2,575 9,583 11,397 9,740 13,220 5,879 -
  YoY % -274.91% -73.13% -15.92% 17.01% -26.32% 124.87% -
  Horiz. % -76.61% 43.80% 163.00% 193.86% 165.67% 224.87% 100.00%
NP to SH -5,086 1,877 9,927 11,438 9,867 12,870 5,730 -
  YoY % -370.96% -81.09% -13.21% 15.92% -23.33% 124.61% -
  Horiz. % -88.76% 32.76% 173.25% 199.62% 172.20% 224.61% 100.00%
Tax Rate - % 6.94 % -4.72 % 4.10 % 7.22 % 6.25 % 10.01 % -
  YoY % 0.00% 247.03% -215.12% -43.21% 15.52% -37.56% -
  Horiz. % 0.00% 69.33% -47.15% 40.96% 72.13% 62.44% 100.00%
Total Cost 42,280 31,216 38,467 41,095 35,318 33,841 21,550 11.88%
  YoY % 35.44% -18.85% -6.39% 16.36% 4.36% 57.03% -
  Horiz. % 196.19% 144.85% 178.50% 190.70% 163.89% 157.03% 100.00%
Net Worth 56,115 69,028 73,732 69,150 57,036 46,927 0 -
  YoY % -18.71% -6.38% 6.63% 21.24% 21.54% 0.00% -
  Horiz. % 119.58% 147.09% 157.12% 147.36% 121.54% 100.00% -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 0 0 6,004 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 60.48 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 56,115 69,028 73,732 69,150 57,036 46,927 0 -
  YoY % -18.71% -6.38% 6.63% 21.24% 21.54% 0.00% -
  Horiz. % 119.58% 147.09% 157.12% 147.36% 121.54% 100.00% -
NOSH 215,000 240,684 239,545 238,780 238,148 235,109 152,413 5.90%
  YoY % -10.67% 0.48% 0.32% 0.27% 1.29% 54.26% -
  Horiz. % 141.06% 157.92% 157.17% 156.67% 156.25% 154.26% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -11.92 % 7.62 % 19.94 % 21.71 % 21.62 % 28.09 % 21.43 % -
  YoY % -256.43% -61.79% -8.15% 0.42% -23.03% 31.08% -
  Horiz. % -55.62% 35.56% 93.05% 101.31% 100.89% 131.08% 100.00%
ROE -9.06 % 2.72 % 13.46 % 16.54 % 17.30 % 27.43 % - % -
  YoY % -433.09% -79.79% -18.62% -4.39% -36.93% 0.00% -
  Horiz. % -33.03% 9.92% 49.07% 60.30% 63.07% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.57 14.04 20.06 21.98 18.92 20.02 18.00 -0.40%
  YoY % 25.14% -30.01% -8.74% 16.17% -5.49% 11.22% -
  Horiz. % 97.61% 78.00% 111.44% 122.11% 105.11% 111.22% 100.00%
EPS -2.37 0.78 4.14 4.79 4.14 5.47 3.76 -
  YoY % -403.85% -81.16% -13.57% 15.70% -24.31% 45.48% -
  Horiz. % -63.03% 20.74% 110.11% 127.39% 110.11% 145.48% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2610 0.2868 0.3078 0.2896 0.2395 0.1996 0.0000 -
  YoY % -9.00% -6.82% 6.28% 20.92% 19.99% 0.00% -
  Horiz. % 130.76% 143.69% 154.21% 145.09% 119.99% 100.00% -
Adjusted Per Share Value based on latest NOSH - 318,582
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 11.86 10.61 15.08 16.48 14.14 14.77 8.61 5.48%
  YoY % 11.78% -29.64% -8.50% 16.55% -4.27% 71.54% -
  Horiz. % 137.75% 123.23% 175.15% 191.41% 164.23% 171.54% 100.00%
EPS -1.60 0.59 3.12 3.59 3.10 4.04 1.80 -
  YoY % -371.19% -81.09% -13.09% 15.81% -23.27% 124.44% -
  Horiz. % -88.89% 32.78% 173.33% 199.44% 172.22% 224.44% 100.00%
DPS 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1761 0.2167 0.2314 0.2171 0.1790 0.1473 0.0000 -
  YoY % -18.74% -6.35% 6.59% 21.28% 21.52% 0.00% -
  Horiz. % 119.55% 147.11% 157.09% 147.39% 121.52% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2900 0.3450 0.4250 0.4300 0.3800 0.3700 0.2300 -
P/RPS 1.65 2.46 2.12 1.96 2.01 1.85 1.28 4.32%
  YoY % -32.93% 16.04% 8.16% -2.49% 8.65% 44.53% -
  Horiz. % 128.91% 192.19% 165.62% 153.13% 157.03% 144.53% 100.00%
P/EPS -12.26 44.24 10.26 8.98 9.17 6.76 6.12 -
  YoY % -127.71% 331.19% 14.25% -2.07% 35.65% 10.46% -
  Horiz. % -200.33% 722.88% 167.65% 146.73% 149.84% 110.46% 100.00%
EY -8.16 2.26 9.75 11.14 10.90 14.79 16.35 -
  YoY % -461.06% -76.82% -12.48% 2.20% -26.30% -9.54% -
  Horiz. % -49.91% 13.82% 59.63% 68.13% 66.67% 90.46% 100.00%
DY 0.00 0.00 5.88 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.11 1.20 1.38 1.48 1.59 1.85 0.00 -
  YoY % -7.50% -13.04% -6.76% -6.92% -14.05% 0.00% -
  Horiz. % 60.00% 64.86% 74.59% 80.00% 85.95% 100.00% -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 22/05/14 28/05/13 28/05/12 25/05/11 26/05/10 26/05/09 -
Price 0.3000 0.3550 0.4200 0.4100 0.3700 0.3200 0.4900 -
P/RPS 1.71 2.53 2.09 1.87 1.96 1.60 2.72 -7.44%
  YoY % -32.41% 21.05% 11.76% -4.59% 22.50% -41.18% -
  Horiz. % 62.87% 93.01% 76.84% 68.75% 72.06% 58.82% 100.00%
P/EPS -12.68 45.52 10.13 8.56 8.93 5.85 13.03 -
  YoY % -127.86% 349.36% 18.34% -4.14% 52.65% -55.10% -
  Horiz. % -97.31% 349.35% 77.74% 65.69% 68.53% 44.90% 100.00%
EY -7.89 2.20 9.87 11.68 11.20 17.11 7.67 -
  YoY % -458.64% -77.71% -15.50% 4.29% -34.54% 123.08% -
  Horiz. % -102.87% 28.68% 128.68% 152.28% 146.02% 223.08% 100.00%
DY 0.00 0.00 5.95 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.15 1.24 1.36 1.42 1.54 1.60 0.00 -
  YoY % -7.26% -8.82% -4.23% -7.79% -3.75% 0.00% -
  Horiz. % 71.88% 77.50% 85.00% 88.75% 96.25% 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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers