Highlights

[MSC] YoY Quarter Result on 2018-06-30 [#2]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 10-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -46.36%    YoY -     -72.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 326,816 307,879 396,279 452,975 431,709 404,498 543,783 -8.13%
  YoY % 6.15% -22.31% -12.52% 4.93% 6.73% -25.61% -
  Horiz. % 60.10% 56.62% 72.87% 83.30% 79.39% 74.39% 100.00%
PBT 6,326 11,882 -3,014 -19,231 6,053 9,820 -77,053 -
  YoY % -46.76% 494.23% 84.33% -417.71% -38.36% 112.74% -
  Horiz. % -8.21% -15.42% 3.91% 24.96% -7.86% -12.74% 100.00%
Tax -3,867 -2,867 -7,270 4,322 -34,887 -17,928 18,122 -
  YoY % -34.88% 60.56% -268.21% 112.39% -94.60% -198.93% -
  Horiz. % -21.34% -15.82% -40.12% 23.85% -192.51% -98.93% 100.00%
NP 2,459 9,015 -10,284 -14,909 -28,834 -8,108 -58,931 -
  YoY % -72.72% 187.66% 31.02% 48.29% -255.62% 86.24% -
  Horiz. % -4.17% -15.30% 17.45% 25.30% 48.93% 13.76% 100.00%
NP to SH 2,459 9,015 -10,284 -14,907 -28,791 -4,879 -46,212 -
  YoY % -72.72% 187.66% 31.01% 48.22% -490.10% 89.44% -
  Horiz. % -5.32% -19.51% 22.25% 32.26% 62.30% 10.56% 100.00%
Tax Rate 61.13 % 24.13 % - % - % 576.36 % 182.57 % - % -
  YoY % 153.34% 0.00% 0.00% 0.00% 215.69% 0.00% -
  Horiz. % 33.48% 13.22% 0.00% 0.00% 315.69% 100.00% -
Total Cost 324,357 298,864 406,563 467,884 460,543 412,606 602,714 -9.81%
  YoY % 8.53% -26.49% -13.11% 1.59% 11.62% -31.54% -
  Horiz. % 53.82% 49.59% 67.46% 77.63% 76.41% 68.46% 100.00%
Net Worth 291,000 296,000 252,999 225,105 225,000 241,000 370,000 -3.92%
  YoY % -1.69% 17.00% 12.39% 0.05% -6.64% -34.86% -
  Horiz. % 78.65% 80.00% 68.38% 60.84% 60.81% 65.14% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 291,000 296,000 252,999 225,105 225,000 241,000 370,000 -3.92%
  YoY % -1.69% 17.00% 12.39% 0.05% -6.64% -34.86% -
  Horiz. % 78.65% 80.00% 68.38% 60.84% 60.81% 65.14% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.75 % 2.93 % -2.60 % -3.29 % -6.68 % -2.00 % -10.84 % -
  YoY % -74.40% 212.69% 20.97% 50.75% -234.00% 81.55% -
  Horiz. % -6.92% -27.03% 23.99% 30.35% 61.62% 18.45% 100.00%
ROE 0.85 % 3.05 % -4.06 % -6.62 % -12.80 % -2.02 % -12.49 % -
  YoY % -72.13% 175.12% 38.67% 48.28% -533.66% 83.83% -
  Horiz. % -6.81% -24.42% 32.51% 53.00% 102.48% 16.17% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 326.82 307.88 396.28 452.76 431.71 404.50 543.78 -8.13%
  YoY % 6.15% -22.31% -12.47% 4.88% 6.73% -25.61% -
  Horiz. % 60.10% 56.62% 72.88% 83.26% 79.39% 74.39% 100.00%
EPS 2.50 9.00 -10.30 -14.90 -28.80 -4.90 -46.20 -
  YoY % -72.22% 187.38% 30.87% 48.26% -487.76% 89.39% -
  Horiz. % -5.41% -19.48% 22.29% 32.25% 62.34% 10.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9100 2.9600 2.5300 2.2500 2.2500 2.4100 3.7000 -3.92%
  YoY % -1.69% 17.00% 12.44% 0.00% -6.64% -34.86% -
  Horiz. % 78.65% 80.00% 68.38% 60.81% 60.81% 65.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,440
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 81.70 76.97 99.07 113.24 107.93 101.12 135.95 -8.13%
  YoY % 6.15% -22.31% -12.51% 4.92% 6.73% -25.62% -
  Horiz. % 60.10% 56.62% 72.87% 83.30% 79.39% 74.38% 100.00%
EPS 0.61 2.25 -2.57 -3.73 -7.20 -1.22 -11.55 -
  YoY % -72.89% 187.55% 31.10% 48.19% -490.16% 89.44% -
  Horiz. % -5.28% -19.48% 22.25% 32.29% 62.34% 10.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7275 0.7400 0.6325 0.5628 0.5625 0.6025 0.9250 -3.92%
  YoY % -1.69% 17.00% 12.38% 0.05% -6.64% -34.86% -
  Horiz. % 78.65% 80.00% 68.38% 60.84% 60.81% 65.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.0000 3.9900 2.6200 2.4600 3.3800 3.2500 3.8000 -
P/RPS 0.92 1.30 0.66 0.71 0.78 0.80 0.70 4.66%
  YoY % -29.23% 96.97% -7.04% -8.97% -2.50% 14.29% -
  Horiz. % 131.43% 185.71% 94.29% 101.43% 111.43% 114.29% 100.00%
P/EPS 122.00 44.26 -25.48 -16.51 -11.74 -66.61 -8.22 -
  YoY % 175.64% 273.70% -54.33% -40.63% 82.38% -710.34% -
  Horiz. % -1,484.18% -538.44% 309.98% 200.85% 142.82% 810.34% 100.00%
EY 0.82 2.26 -3.93 -6.06 -8.52 -1.50 -12.16 -
  YoY % -63.72% 157.51% 35.15% 28.87% -468.00% 87.66% -
  Horiz. % -6.74% -18.59% 32.32% 49.84% 70.07% 12.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 1.35 1.04 1.09 1.50 1.35 1.03 -
  YoY % -23.70% 29.81% -4.59% -27.33% 11.11% 31.07% -
  Horiz. % 100.00% 131.07% 100.97% 105.83% 145.63% 131.07% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 10/08/18 07/08/17 10/08/16 12/08/15 12/08/14 06/08/13 08/08/12 -
Price 3.6100 4.1200 2.9000 2.3500 3.2100 3.3600 3.7600 -
P/RPS 1.10 1.34 0.73 0.68 0.74 0.83 0.69 8.08%
  YoY % -17.91% 83.56% 7.35% -8.11% -10.84% 20.29% -
  Horiz. % 159.42% 194.20% 105.80% 98.55% 107.25% 120.29% 100.00%
P/EPS 146.81 45.70 -28.20 -15.77 -11.15 -68.87 -8.14 -
  YoY % 221.25% 262.06% -78.82% -41.43% 83.81% -746.07% -
  Horiz. % -1,803.56% -561.43% 346.44% 193.73% 136.98% 846.07% 100.00%
EY 0.68 2.19 -3.55 -6.34 -8.97 -1.45 -12.29 -
  YoY % -68.95% 161.69% 44.01% 29.32% -518.62% 88.20% -
  Horiz. % -5.53% -17.82% 28.89% 51.59% 72.99% 11.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.39 1.15 1.04 1.43 1.39 1.02 3.31%
  YoY % -10.79% 20.87% 10.58% -27.27% 2.88% 36.27% -
  Horiz. % 121.57% 136.27% 112.75% 101.96% 140.20% 136.27% 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.
 


 

321  231  570  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.0350.00 
 FRONTKN 0.785+0.045 
 FPGROUP 0.455+0.03 
 EDARAN 0.785+0.07 
 HSI-C3N 0.235+0.005 
 SAPNRG 0.59+0.01 
 MRCB 0.845-0.005 
 FAJAR 0.535+0.025 
 HSI-C3S 0.405-0.025 
 NOTION 0.73+0.07 
Partners & Brokers