Highlights

[MSC] QoQ Cumulative 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 -     238.06%    YoY -     109.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,389,735 860,806 429,097 1,581,980 1,245,812 825,478 420,980 121.55%
  QoQ % 61.45% 100.61% -72.88% 26.98% 50.92% 96.08% -
  Horiz. % 330.12% 204.48% 101.93% 375.79% 295.93% 196.08% 100.00%
PBT 39,349 30,092 24,039 70,619 16,730 30,166 20,105 56.40%
  QoQ % 30.76% 25.18% -65.96% 322.11% -44.54% 50.04% -
  Horiz. % 195.72% 149.67% 119.57% 351.25% 83.21% 150.04% 100.00%
Tax -48,816 -44,290 -9,403 -59,644 -28,932 -19,512 -1,343 994.90%
  QoQ % -10.22% -371.02% 84.23% -106.15% -48.28% -1,352.87% -
  Horiz. % 3,634.85% 3,297.84% 700.15% 4,441.10% 2,154.28% 1,452.87% 100.00%
NP -9,467 -14,198 14,636 10,975 -12,202 10,654 18,762 -
  QoQ % 33.32% -197.01% 33.36% 189.94% -214.53% -43.22% -
  Horiz. % -50.46% -75.67% 78.01% 58.50% -65.04% 56.78% 100.00%
NP to SH -9,354 -14,075 14,716 16,783 -12,156 10,171 15,050 -
  QoQ % 33.54% -195.64% -12.32% 238.06% -219.52% -32.42% -
  Horiz. % -62.15% -93.52% 97.78% 111.51% -80.77% 67.58% 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 1,399,202 875,004 414,461 1,571,005 1,258,014 814,824 402,218 129.41%
  QoQ % 59.91% 111.12% -73.62% 24.88% 54.39% 102.58% -
  Horiz. % 347.87% 217.54% 103.04% 390.59% 312.77% 202.58% 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 -4.16 % -6.26 % 6.03 % 7.53 % -5.53 % 4.22 % 6.14 % -
  QoQ % 33.55% -203.81% -19.92% 236.17% -231.04% -31.27% -
  Horiz. % -67.75% -101.95% 98.21% 122.64% -90.07% 68.73% 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 1,389.74 860.81 429.10 1,581.98 1,245.81 825.48 420.98 121.55%
  QoQ % 61.45% 100.61% -72.88% 26.98% 50.92% 96.09% -
  Horiz. % 330.12% 204.48% 101.93% 375.79% 295.93% 196.09% 100.00%
EPS -9.40 -14.10 14.70 16.80 -12.20 10.20 15.10 -
  QoQ % 33.33% -195.92% -12.50% 237.70% -219.61% -32.45% -
  Horiz. % -62.25% -93.38% 97.35% 111.26% -80.79% 67.55% 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 347.43 215.20 107.27 395.50 311.45 206.37 105.25 121.54%
  QoQ % 61.45% 100.62% -72.88% 26.99% 50.92% 96.08% -
  Horiz. % 330.10% 204.47% 101.92% 375.77% 295.91% 196.08% 100.00%
EPS -2.34 -3.52 3.68 4.20 -3.04 2.54 3.76 -
  QoQ % 33.52% -195.65% -12.38% 238.16% -219.69% -32.45% -
  Horiz. % -62.23% -93.62% 97.87% 111.70% -80.85% 67.55% 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 0.23 0.39 0.76 0.17 0.22 0.39 0.71 -52.80%
  QoQ % -41.03% -48.68% 347.06% -22.73% -43.59% -45.07% -
  Horiz. % 32.39% 54.93% 107.04% 23.94% 30.99% 54.93% 100.00%
P/EPS -34.85 -24.01 22.15 16.27 -22.13 31.95 19.93 -
  QoQ % -45.15% -208.40% 36.14% 173.52% -169.26% 60.31% -
  Horiz. % -174.86% -120.47% 111.14% 81.64% -111.04% 160.31% 100.00%
EY -2.87 -4.16 4.51 6.15 -4.52 3.13 5.02 -
  QoQ % 31.01% -192.24% -26.67% 236.06% -244.41% -37.65% -
  Horiz. % -57.17% -82.87% 89.84% 122.51% -90.04% 62.35% 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 0.23 0.37 0.81 0.18 0.24 0.41 0.75 -54.49%
  QoQ % -37.84% -54.32% 350.00% -25.00% -41.46% -45.33% -
  Horiz. % 30.67% 49.33% 108.00% 24.00% 32.00% 54.67% 100.00%
P/EPS -34.00 -22.81 23.65 17.04 -24.43 33.04 20.86 -
  QoQ % -49.06% -196.45% 38.79% 169.75% -173.94% 58.39% -
  Horiz. % -162.99% -109.35% 113.37% 81.69% -117.11% 158.39% 100.00%
EY -2.94 -4.38 4.23 5.87 -4.09 3.03 4.79 -
  QoQ % 32.88% -203.55% -27.94% 243.52% -234.98% -36.74% -
  Horiz. % -61.38% -91.44% 88.31% 122.55% -85.39% 63.26% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers