Highlights

[HONGSENG] YoY TTM Result on 2015-03-31 [#1]

Stock [HONGSENG]: MSCM HOLDINGS BERHAD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     41.15%    YoY -     -370.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 25,872 28,850 42,055 37,776 33,791 48,050 52,492 -10.70%
  YoY % -10.32% -31.40% 11.33% 11.79% -29.68% -8.46% -
  Horiz. % 49.29% 54.96% 80.12% 71.97% 64.37% 91.54% 100.00%
PBT -22,948 -11,726 2,115 -3,983 2,767 9,151 11,884 -
  YoY % -95.70% -654.42% 153.10% -243.95% -69.76% -23.00% -
  Horiz. % -193.10% -98.67% 17.80% -33.52% 23.28% 77.00% 100.00%
Tax -1,522 684 -367 -521 -192 432 -487 19.99%
  YoY % -322.51% 286.38% 29.56% -171.35% -144.44% 188.71% -
  Horiz. % 312.53% -140.45% 75.36% 106.98% 39.43% -88.71% 100.00%
NP -24,470 -11,042 1,748 -4,504 2,575 9,583 11,397 -
  YoY % -121.61% -731.69% 138.81% -274.91% -73.13% -15.92% -
  Horiz. % -214.71% -96.89% 15.34% -39.52% 22.59% 84.08% 100.00%
NP to SH -24,393 -11,129 1,560 -5,086 1,877 9,927 11,438 -
  YoY % -119.18% -813.40% 130.67% -370.96% -81.09% -13.21% -
  Horiz. % -213.26% -97.30% 13.64% -44.47% 16.41% 86.79% 100.00%
Tax Rate - % - % 17.35 % - % 6.94 % -4.72 % 4.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 247.03% -215.12% -
  Horiz. % 0.00% 0.00% 423.17% 0.00% 169.27% -115.12% 100.00%
Total Cost 50,342 39,892 40,307 42,280 31,216 38,467 41,095 3.30%
  YoY % 26.20% -1.03% -4.67% 35.44% -18.85% -6.39% -
  Horiz. % 122.50% 97.07% 98.08% 102.88% 75.96% 93.61% 100.00%
Net Worth 32,123 57,026 58,474 56,115 69,028 73,732 69,150 -11.54%
  YoY % -43.67% -2.48% 4.21% -18.71% -6.38% 6.63% -
  Horiz. % 46.45% 82.47% 84.56% 81.15% 99.82% 106.63% 100.00%
Dividend
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % - % - % - % - % - % 60.48 % - % -
  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
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 32,123 57,026 58,474 56,115 69,028 73,732 69,150 -11.54%
  YoY % -43.67% -2.48% 4.21% -18.71% -6.38% 6.63% -
  Horiz. % 46.45% 82.47% 84.56% 81.15% 99.82% 106.63% 100.00%
NOSH 265,485 265,485 241,531 215,000 240,684 239,545 238,780 1.71%
  YoY % 0.00% 9.92% 12.34% -10.67% 0.48% 0.32% -
  Horiz. % 111.18% 111.18% 101.15% 90.04% 100.80% 100.32% 100.00%
Ratio Analysis
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -94.58 % -38.27 % 4.16 % -11.92 % 7.62 % 19.94 % 21.71 % -
  YoY % -147.14% -1,019.95% 134.90% -256.43% -61.79% -8.15% -
  Horiz. % -435.65% -176.28% 19.16% -54.91% 35.10% 91.85% 100.00%
ROE -75.93 % -19.52 % 2.67 % -9.06 % 2.72 % 13.46 % 16.54 % -
  YoY % -288.99% -831.09% 129.47% -433.09% -79.79% -18.62% -
  Horiz. % -459.07% -118.02% 16.14% -54.78% 16.44% 81.38% 100.00%
Per Share
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.75 10.87 17.41 17.57 14.04 20.06 21.98 -12.19%
  YoY % -10.30% -37.56% -0.91% 25.14% -30.01% -8.74% -
  Horiz. % 44.36% 49.45% 79.21% 79.94% 63.88% 91.26% 100.00%
EPS -9.19 -4.19 0.65 -2.37 0.78 4.14 4.79 -
  YoY % -119.33% -744.62% 127.43% -403.85% -81.16% -13.57% -
  Horiz. % -191.86% -87.47% 13.57% -49.48% 16.28% 86.43% 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 0.1210 0.2148 0.2421 0.2610 0.2868 0.3078 0.2896 -13.03%
  YoY % -43.67% -11.28% -7.24% -9.00% -6.82% 6.28% -
  Horiz. % 41.78% 74.17% 83.60% 90.12% 99.03% 106.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.98 5.55 8.09 7.27 6.50 9.25 10.10 -10.69%
  YoY % -10.27% -31.40% 11.28% 11.85% -29.73% -8.42% -
  Horiz. % 49.31% 54.95% 80.10% 71.98% 64.36% 91.58% 100.00%
EPS -4.70 -2.14 0.30 -0.98 0.36 1.91 2.20 -
  YoY % -119.63% -813.33% 130.61% -372.22% -81.15% -13.18% -
  Horiz. % -213.64% -97.27% 13.64% -44.55% 16.36% 86.82% 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 0.0618 0.1098 0.1125 0.1080 0.1329 0.1419 0.1331 -11.55%
  YoY % -43.72% -2.40% 4.17% -18.74% -6.34% 6.61% -
  Horiz. % 46.43% 82.49% 84.52% 81.14% 99.85% 106.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2350 0.3000 0.2950 0.2900 0.3450 0.4250 0.4300 -
P/RPS 2.41 2.76 1.69 1.65 2.46 2.12 1.96 3.36%
  YoY % -12.68% 63.31% 2.42% -32.93% 16.04% 8.16% -
  Horiz. % 122.96% 140.82% 86.22% 84.18% 125.51% 108.16% 100.00%
P/EPS -2.56 -7.16 45.67 -12.26 44.24 10.26 8.98 -
  YoY % 64.25% -115.68% 472.51% -127.71% 331.19% 14.25% -
  Horiz. % -28.51% -79.73% 508.57% -136.53% 492.65% 114.25% 100.00%
EY -39.10 -13.97 2.19 -8.16 2.26 9.75 11.14 -
  YoY % -179.89% -737.90% 126.84% -461.06% -76.82% -12.48% -
  Horiz. % -350.99% -125.40% 19.66% -73.25% 20.29% 87.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.88 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 1.94 1.40 1.22 1.11 1.20 1.38 1.48 4.42%
  YoY % 38.57% 14.75% 9.91% -7.50% -13.04% -6.76% -
  Horiz. % 131.08% 94.59% 82.43% 75.00% 81.08% 93.24% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 28/05/13 28/05/12 -
Price 0.2150 0.2600 0.2800 0.3000 0.3550 0.4200 0.4100 -
P/RPS 2.21 2.39 1.61 1.71 2.53 2.09 1.87 2.71%
  YoY % -7.53% 48.45% -5.85% -32.41% 21.05% 11.76% -
  Horiz. % 118.18% 127.81% 86.10% 91.44% 135.29% 111.76% 100.00%
P/EPS -2.34 -6.20 43.35 -12.68 45.52 10.13 8.56 -
  YoY % 62.26% -114.30% 441.88% -127.86% 349.36% 18.34% -
  Horiz. % -27.34% -72.43% 506.43% -148.13% 531.78% 118.34% 100.00%
EY -42.74 -16.12 2.31 -7.89 2.20 9.87 11.68 -
  YoY % -165.14% -797.84% 129.28% -458.64% -77.71% -15.50% -
  Horiz. % -365.92% -138.01% 19.78% -67.55% 18.84% 84.50% 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 1.78 1.21 1.16 1.15 1.24 1.36 1.42 3.68%
  YoY % 47.11% 4.31% 0.87% -7.26% -8.82% -4.23% -
  Horiz. % 125.35% 85.21% 81.69% 80.99% 87.32% 95.77% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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