Highlights

[MSC] QoQ 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 -     229.61%    YoY -     122.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 528,929 431,709 429,097 336,168 420,334 404,498 420,980 16.42%
  QoQ % 22.52% 0.61% 27.64% -20.02% 3.91% -3.92% -
  Horiz. % 125.64% 102.55% 101.93% 79.85% 99.85% 96.08% 100.00%
PBT 9,257 6,053 24,039 53,889 -13,436 9,820 20,105 -40.34%
  QoQ % 52.93% -74.82% -55.39% 501.08% -236.82% -51.16% -
  Horiz. % 46.04% 30.11% 119.57% 268.04% -66.83% 48.84% 100.00%
Tax -4,526 -34,887 -9,403 -30,712 -9,420 -17,928 -1,343 124.61%
  QoQ % 87.03% -271.02% 69.38% -226.03% 47.46% -1,234.92% -
  Horiz. % 337.01% 2,597.69% 700.15% 2,286.82% 701.41% 1,334.92% 100.00%
NP 4,731 -28,834 14,636 23,177 -22,856 -8,108 18,762 -60.05%
  QoQ % 116.41% -297.01% -36.85% 201.40% -181.89% -143.22% -
  Horiz. % 25.22% -153.68% 78.01% 123.53% -121.82% -43.22% 100.00%
NP to SH 4,721 -28,791 14,716 28,939 -22,327 -4,879 15,050 -53.80%
  QoQ % 116.40% -295.64% -49.15% 229.61% -357.61% -132.42% -
  Horiz. % 31.37% -191.30% 97.78% 192.29% -148.35% -32.42% 100.00%
Tax Rate 48.89 % 576.36 % 39.12 % 56.99 % - % 182.57 % 6.68 % 276.50%
  QoQ % -91.52% 1,373.31% -31.36% 0.00% 0.00% 2,633.08% -
  Horiz. % 731.89% 8,628.14% 585.63% 853.14% 0.00% 2,733.08% 100.00%
Total Cost 524,198 460,543 414,461 312,991 443,190 412,606 402,218 19.29%
  QoQ % 13.82% 11.12% 32.42% -29.38% 7.41% 2.58% -
  Horiz. % 130.33% 114.50% 103.04% 77.82% 110.19% 102.58% 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 0.89 % -6.68 % 3.41 % 6.89 % -5.44 % -2.00 % 4.46 % -65.82%
  QoQ % 113.32% -295.89% -50.51% 226.65% -172.00% -144.84% -
  Horiz. % 19.96% -149.78% 76.46% 154.48% -121.97% -44.84% 100.00%
ROE 2.10 % -12.80 % 6.03 % 12.98 % -10.15 % -2.02 % 6.14 % -51.06%
  QoQ % 116.41% -312.27% -53.54% 227.88% -402.48% -132.90% -
  Horiz. % 34.20% -208.47% 98.21% 211.40% -165.31% -32.90% 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 528.93 431.71 429.10 336.17 420.33 404.50 420.98 16.42%
  QoQ % 22.52% 0.61% 27.64% -20.02% 3.91% -3.91% -
  Horiz. % 125.64% 102.55% 101.93% 79.85% 99.85% 96.09% 100.00%
EPS 4.70 -28.80 14.70 28.90 -22.30 -4.90 15.10 -54.04%
  QoQ % 116.32% -295.92% -49.13% 229.60% -355.10% -132.45% -
  Horiz. % 31.13% -190.73% 97.35% 191.39% -147.68% -32.45% 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 132.23 107.93 107.27 84.04 105.08 101.12 105.25 16.42%
  QoQ % 22.51% 0.62% 27.64% -20.02% 3.92% -3.92% -
  Horiz. % 125.63% 102.55% 101.92% 79.85% 99.84% 96.08% 100.00%
EPS 1.18 -7.20 3.68 7.23 -5.58 -1.22 3.76 -53.79%
  QoQ % 116.39% -295.65% -49.10% 229.57% -357.38% -132.45% -
  Horiz. % 31.38% -191.49% 97.87% 192.29% -148.40% -32.45% 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 0.62 0.78 0.76 0.81 0.64 0.80 0.71 -8.63%
  QoQ % -20.51% 2.63% -6.17% 26.56% -20.00% 12.68% -
  Horiz. % 87.32% 109.86% 107.04% 114.08% 90.14% 112.68% 100.00%
P/EPS 69.05 -11.74 22.15 9.43 -12.05 -66.61 19.93 128.79%
  QoQ % 688.16% -153.00% 134.89% 178.26% 81.91% -434.22% -
  Horiz. % 346.46% -58.91% 111.14% 47.32% -60.46% -334.22% 100.00%
EY 1.45 -8.52 4.51 10.60 -8.30 -1.50 5.02 -56.27%
  QoQ % 117.02% -288.91% -57.45% 227.71% -453.33% -129.88% -
  Horiz. % 28.88% -169.72% 89.84% 211.16% -165.34% -29.88% 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 0.60 0.74 0.81 0.85 0.71 0.83 0.75 -13.81%
  QoQ % -18.92% -8.64% -4.71% 19.72% -14.46% 10.67% -
  Horiz. % 80.00% 98.67% 108.00% 113.33% 94.67% 110.67% 100.00%
P/EPS 67.36 -11.15 23.65 9.88 -13.30 -68.87 20.86 118.31%
  QoQ % 704.13% -147.15% 139.37% 174.29% 80.69% -430.15% -
  Horiz. % 322.91% -53.45% 113.37% 47.36% -63.76% -330.15% 100.00%
EY 1.48 -8.97 4.23 10.12 -7.52 -1.45 4.79 -54.26%
  QoQ % 116.50% -312.06% -58.20% 234.57% -418.62% -130.27% -
  Horiz. % 30.90% -187.27% 88.31% 211.27% -156.99% -30.27% 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.
 


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  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS