Highlights

[MYSCM] YoY TTM Result on 2016-03-31 [#1]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -63.59%    YoY -     130.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 9,716 25,872 28,850 42,055 37,776 33,791 48,050 -22.56%
  YoY % -62.45% -10.32% -31.40% 11.33% 11.79% -29.68% -
  Horiz. % 20.22% 53.84% 60.04% 87.52% 78.62% 70.32% 100.00%
PBT -13,073 -22,948 -11,726 2,115 -3,983 2,767 9,151 -
  YoY % 43.03% -95.70% -654.42% 153.10% -243.95% -69.76% -
  Horiz. % -142.86% -250.77% -128.14% 23.11% -43.53% 30.24% 100.00%
Tax -493 -1,522 684 -367 -521 -192 432 -
  YoY % 67.61% -322.51% 286.38% 29.56% -171.35% -144.44% -
  Horiz. % -114.12% -352.31% 158.33% -84.95% -120.60% -44.44% 100.00%
NP -13,566 -24,470 -11,042 1,748 -4,504 2,575 9,583 -
  YoY % 44.56% -121.61% -731.69% 138.81% -274.91% -73.13% -
  Horiz. % -141.56% -255.35% -115.22% 18.24% -47.00% 26.87% 100.00%
NP to SH -13,533 -24,393 -11,129 1,560 -5,086 1,877 9,927 -
  YoY % 44.52% -119.18% -813.40% 130.67% -370.96% -81.09% -
  Horiz. % -136.33% -245.72% -112.11% 15.71% -51.23% 18.91% 100.00%
Tax Rate - % - % - % 17.35 % - % 6.94 % -4.72 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 247.03% -
  Horiz. % 0.00% 0.00% 0.00% -367.58% 0.00% -147.03% 100.00%
Total Cost 23,282 50,342 39,892 40,307 42,280 31,216 38,467 -7.72%
  YoY % -53.75% 26.20% -1.03% -4.67% 35.44% -18.85% -
  Horiz. % 60.52% 130.87% 103.70% 104.78% 109.91% 81.15% 100.00%
Net Worth 17,150 32,123 57,026 58,474 56,115 69,028 73,732 -20.81%
  YoY % -46.61% -43.67% -2.48% 4.21% -18.71% -6.38% -
  Horiz. % 23.26% 43.57% 77.34% 79.31% 76.11% 93.62% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 0 0 0 0 0 0 6,004 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 17,150 32,123 57,026 58,474 56,115 69,028 73,732 -20.81%
  YoY % -46.61% -43.67% -2.48% 4.21% -18.71% -6.38% -
  Horiz. % 23.26% 43.57% 77.34% 79.31% 76.11% 93.62% 100.00%
NOSH 265,485 265,485 265,485 241,531 215,000 240,684 239,545 1.66%
  YoY % 0.00% 0.00% 9.92% 12.34% -10.67% 0.48% -
  Horiz. % 110.83% 110.83% 110.83% 100.83% 89.75% 100.48% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -139.63 % -94.58 % -38.27 % 4.16 % -11.92 % 7.62 % 19.94 % -
  YoY % -47.63% -147.14% -1,019.95% 134.90% -256.43% -61.79% -
  Horiz. % -700.25% -474.32% -191.93% 20.86% -59.78% 38.21% 100.00%
ROE -78.91 % -75.93 % -19.52 % 2.67 % -9.06 % 2.72 % 13.46 % -
  YoY % -3.92% -288.99% -831.09% 129.47% -433.09% -79.79% -
  Horiz. % -586.26% -564.12% -145.02% 19.84% -67.31% 20.21% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.66 9.75 10.87 17.41 17.57 14.04 20.06 -23.82%
  YoY % -62.46% -10.30% -37.56% -0.91% 25.14% -30.01% -
  Horiz. % 18.25% 48.60% 54.19% 86.79% 87.59% 69.99% 100.00%
EPS -5.10 -9.19 -4.19 0.65 -2.37 0.78 4.14 -
  YoY % 44.50% -119.33% -744.62% 127.43% -403.85% -81.16% -
  Horiz. % -123.19% -221.98% -101.21% 15.70% -57.25% 18.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0646 0.1210 0.2148 0.2421 0.2610 0.2868 0.3078 -22.10%
  YoY % -46.61% -43.67% -11.28% -7.24% -9.00% -6.82% -
  Horiz. % 20.99% 39.31% 69.79% 78.65% 84.80% 93.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.05 8.12 9.06 13.20 11.86 10.61 15.08 -22.56%
  YoY % -62.44% -10.38% -31.36% 11.30% 11.78% -29.64% -
  Horiz. % 20.23% 53.85% 60.08% 87.53% 78.65% 70.36% 100.00%
EPS -4.25 -7.66 -3.49 0.49 -1.60 0.59 3.12 -
  YoY % 44.52% -119.48% -812.24% 130.63% -371.19% -81.09% -
  Horiz. % -136.22% -245.51% -111.86% 15.71% -51.28% 18.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0538 0.1008 0.1790 0.1835 0.1761 0.2167 0.2314 -20.81%
  YoY % -46.63% -43.69% -2.45% 4.20% -18.74% -6.35% -
  Horiz. % 23.25% 43.56% 77.36% 79.30% 76.10% 93.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1950 0.2350 0.3000 0.2950 0.2900 0.3450 0.4250 -
P/RPS 5.33 2.41 2.76 1.69 1.65 2.46 2.12 15.89%
  YoY % 121.16% -12.68% 63.31% 2.42% -32.93% 16.04% -
  Horiz. % 251.42% 113.68% 130.19% 79.72% 77.83% 116.04% 100.00%
P/EPS -3.83 -2.56 -7.16 45.67 -12.26 44.24 10.26 -
  YoY % -49.61% 64.25% -115.68% 472.51% -127.71% 331.19% -
  Horiz. % -37.33% -24.95% -69.79% 445.13% -119.49% 431.19% 100.00%
EY -26.14 -39.10 -13.97 2.19 -8.16 2.26 9.75 -
  YoY % 33.15% -179.89% -737.90% 126.84% -461.06% -76.82% -
  Horiz. % -268.10% -401.03% -143.28% 22.46% -83.69% 23.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.02 1.94 1.40 1.22 1.11 1.20 1.38 13.35%
  YoY % 55.67% 38.57% 14.75% 9.91% -7.50% -13.04% -
  Horiz. % 218.84% 140.58% 101.45% 88.41% 80.43% 86.96% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 28/05/13 -
Price 0.2000 0.2150 0.2600 0.2800 0.3000 0.3550 0.4200 -
P/RPS 5.46 2.21 2.39 1.61 1.71 2.53 2.09 16.60%
  YoY % 147.06% -7.53% 48.45% -5.85% -32.41% 21.05% -
  Horiz. % 261.24% 105.74% 114.35% 77.03% 81.82% 121.05% 100.00%
P/EPS -3.92 -2.34 -6.20 43.35 -12.68 45.52 10.13 -
  YoY % -67.52% 62.26% -114.30% 441.88% -127.86% 349.36% -
  Horiz. % -38.70% -23.10% -61.20% 427.94% -125.17% 449.36% 100.00%
EY -25.49 -42.74 -16.12 2.31 -7.89 2.20 9.87 -
  YoY % 40.36% -165.14% -797.84% 129.28% -458.64% -77.71% -
  Horiz. % -258.26% -433.03% -163.32% 23.40% -79.94% 22.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.10 1.78 1.21 1.16 1.15 1.24 1.36 14.09%
  YoY % 74.16% 47.11% 4.31% 0.87% -7.26% -8.82% -
  Horiz. % 227.94% 130.88% 88.97% 85.29% 84.56% 91.18% 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
Partners & Brokers