Highlights

[MSC] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     203.55%    YoY -     109.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,852,980 1,721,612 1,716,388 1,581,980 1,661,082 1,650,956 1,683,920 6.58%
  QoQ % 7.63% 0.30% 8.50% -4.76% 0.61% -1.96% -
  Horiz. % 110.04% 102.24% 101.93% 93.95% 98.64% 98.04% 100.00%
PBT 52,465 60,184 96,156 70,619 22,306 60,332 80,420 -24.76%
  QoQ % -12.83% -37.41% 36.16% 216.58% -63.03% -24.98% -
  Horiz. % 65.24% 74.84% 119.57% 87.81% 27.74% 75.02% 100.00%
Tax -65,087 -88,580 -37,612 -59,644 -38,575 -39,024 -5,372 426.73%
  QoQ % 26.52% -135.51% 36.94% -54.61% 1.15% -626.43% -
  Horiz. % 1,211.62% 1,648.92% 700.15% 1,110.28% 718.09% 726.43% 100.00%
NP -12,622 -28,396 58,544 10,975 -16,269 21,308 75,048 -
  QoQ % 55.55% -148.50% 433.43% 167.46% -176.35% -71.61% -
  Horiz. % -16.82% -37.84% 78.01% 14.62% -21.68% 28.39% 100.00%
NP to SH -12,472 -28,150 58,864 16,783 -16,208 20,342 60,200 -
  QoQ % 55.69% -147.82% 250.74% 203.55% -179.68% -66.21% -
  Horiz. % -20.72% -46.76% 97.78% 27.88% -26.92% 33.79% 100.00%
Tax Rate 124.06 % 147.18 % 39.12 % 84.46 % 172.93 % 64.68 % 6.68 % 600.05%
  QoQ % -15.71% 276.23% -53.68% -51.16% 167.36% 868.26% -
  Horiz. % 1,857.19% 2,203.29% 585.63% 1,264.37% 2,588.77% 968.26% 100.00%
Total Cost 1,865,602 1,750,008 1,657,844 1,571,005 1,677,351 1,629,648 1,608,872 10.36%
  QoQ % 6.61% 5.56% 5.53% -6.34% 2.93% 1.29% -
  Horiz. % 115.96% 108.77% 103.04% 97.65% 104.26% 101.29% 100.00%
Net Worth 225,000 225,000 244,000 223,000 220,000 241,000 245,000 -5.51%
  QoQ % 0.00% -7.79% 9.42% 1.36% -8.71% -1.63% -
  Horiz. % 91.84% 91.84% 99.59% 91.02% 89.80% 98.37% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 225,000 225,000 244,000 223,000 220,000 241,000 245,000 -5.51%
  QoQ % 0.00% -7.79% 9.42% 1.36% -8.71% -1.63% -
  Horiz. % 91.84% 91.84% 99.59% 91.02% 89.80% 98.37% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 -
  QoQ % 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.68 % -1.65 % 3.41 % 0.69 % -0.98 % 1.29 % 4.46 % -
  QoQ % 58.79% -148.39% 394.20% 170.41% -175.97% -71.08% -
  Horiz. % -15.25% -37.00% 76.46% 15.47% -21.97% 28.92% 100.00%
ROE -5.54 % -12.51 % 24.12 % 7.53 % -7.37 % 8.44 % 24.57 % -
  QoQ % 55.72% -151.87% 220.32% 202.17% -187.32% -65.65% -
  Horiz. % -22.55% -50.92% 98.17% 30.65% -30.00% 34.35% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,852.98 1,721.61 1,716.39 1,581.98 1,661.08 1,650.96 1,683.92 6.58%
  QoQ % 7.63% 0.30% 8.50% -4.76% 0.61% -1.96% -
  Horiz. % 110.04% 102.24% 101.93% 93.95% 98.64% 98.04% 100.00%
EPS -12.53 -28.20 58.80 16.80 -16.27 20.40 60.40 -
  QoQ % 55.57% -147.96% 250.00% 203.26% -179.75% -66.23% -
  Horiz. % -20.75% -46.69% 97.35% 27.81% -26.94% 33.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2500 2.2500 2.4400 2.2300 2.2000 2.4100 2.4500 -5.51%
  QoQ % 0.00% -7.79% 9.42% 1.36% -8.71% -1.63% -
  Horiz. % 91.84% 91.84% 99.59% 91.02% 89.80% 98.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 463.25 430.40 429.10 395.50 415.27 412.74 420.98 6.58%
  QoQ % 7.63% 0.30% 8.50% -4.76% 0.61% -1.96% -
  Horiz. % 110.04% 102.24% 101.93% 93.95% 98.64% 98.04% 100.00%
EPS -3.12 -7.04 14.72 4.20 -4.05 5.09 15.05 -
  QoQ % 55.68% -147.83% 250.48% 203.70% -179.57% -66.18% -
  Horiz. % -20.73% -46.78% 97.81% 27.91% -26.91% 33.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5625 0.5625 0.6100 0.5575 0.5500 0.6025 0.6125 -5.51%
  QoQ % 0.00% -7.79% 9.42% 1.36% -8.71% -1.63% -
  Horiz. % 91.84% 91.84% 99.59% 91.02% 89.80% 98.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.2600 3.3800 3.2600 2.7300 2.6900 3.2500 3.0000 -
P/RPS 0.18 0.20 0.19 0.17 0.16 0.20 0.18 -
  QoQ % -10.00% 5.26% 11.76% 6.25% -20.00% 11.11% -
  Horiz. % 100.00% 111.11% 105.56% 94.44% 88.89% 111.11% 100.00%
P/EPS -26.14 -12.01 5.54 16.27 -16.60 15.98 4.98 -
  QoQ % -117.65% -316.79% -65.95% 198.01% -203.88% 220.88% -
  Horiz. % -524.90% -241.16% 111.24% 326.71% -333.33% 320.88% 100.00%
EY -3.83 -8.33 18.06 6.15 -6.03 6.26 20.07 -
  QoQ % 54.02% -146.12% 193.66% 201.99% -196.33% -68.81% -
  Horiz. % -19.08% -41.50% 89.99% 30.64% -30.04% 31.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.45 1.50 1.34 1.22 1.22 1.35 1.22 12.19%
  QoQ % -3.33% 11.94% 9.84% 0.00% -9.63% 10.66% -
  Horiz. % 118.85% 122.95% 109.84% 100.00% 100.00% 110.66% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 12/08/14 07/05/14 28/02/14 12/11/13 06/08/13 10/05/13 -
Price 3.1800 3.2100 3.4800 2.8600 2.9700 3.3600 3.1400 -
P/RPS 0.17 0.19 0.20 0.18 0.18 0.20 0.19 -7.14%
  QoQ % -10.53% -5.00% 11.11% 0.00% -10.00% 5.26% -
  Horiz. % 89.47% 100.00% 105.26% 94.74% 94.74% 105.26% 100.00%
P/EPS -25.50 -11.40 5.91 17.04 -18.32 16.52 5.22 -
  QoQ % -123.68% -292.89% -65.32% 193.01% -210.90% 216.48% -
  Horiz. % -488.51% -218.39% 113.22% 326.44% -350.96% 316.48% 100.00%
EY -3.92 -8.77 16.91 5.87 -5.46 6.05 19.17 -
  QoQ % 55.30% -151.86% 188.07% 207.51% -190.25% -68.44% -
  Horiz. % -20.45% -45.75% 88.21% 30.62% -28.48% 31.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.43 1.43 1.28 1.35 1.39 1.28 6.65%
  QoQ % -1.40% 0.00% 11.72% -5.19% -2.88% 8.59% -
  Horiz. % 110.16% 111.72% 111.72% 100.00% 105.47% 108.59% 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.
 


 

261  269  500  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.295+0.02 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.04+0.005 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers