Highlights

[MSC] QoQ TTM 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 -     111.74%    YoY -     109.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,725,903 1,617,308 1,590,097 1,581,980 1,811,528 1,832,781 1,972,066 -8.50%
  QoQ % 6.71% 1.71% 0.51% -12.67% -1.16% -7.06% -
  Horiz. % 87.52% 82.01% 80.63% 80.22% 91.86% 92.94% 100.00%
PBT 93,238 70,545 74,312 70,378 5,131 19,560 -67,313 -
  QoQ % 32.17% -5.07% 5.59% 1,271.62% -73.77% 129.06% -
  Horiz. % -138.51% -104.80% -110.40% -104.55% -7.62% -29.06% 100.00%
Tax -79,528 -84,422 -67,463 -59,403 -188,817 -186,923 -150,873 -34.72%
  QoQ % 5.80% -25.14% -13.57% 68.54% -1.01% -23.89% -
  Horiz. % 52.71% 55.96% 44.72% 39.37% 125.15% 123.89% 100.00%
NP 13,710 -13,877 6,849 10,975 -183,686 -167,363 -218,186 -
  QoQ % 198.80% -302.61% -37.59% 105.97% -9.75% 23.29% -
  Horiz. % -6.28% 6.36% -3.14% -5.03% 84.19% 76.71% 100.00%
NP to SH 19,585 -7,463 16,449 16,783 -142,962 -121,561 -162,894 -
  QoQ % 362.43% -145.37% -1.99% 111.74% -17.61% 25.37% -
  Horiz. % -12.02% 4.58% -10.10% -10.30% 87.76% 74.63% 100.00%
Tax Rate 85.30 % 119.67 % 90.78 % 84.41 % 3,679.93 % 955.64 % - % -
  QoQ % -28.72% 31.82% 7.55% -97.71% 285.07% 0.00% -
  Horiz. % 8.93% 12.52% 9.50% 8.83% 385.07% 100.00% -
Total Cost 1,712,193 1,631,185 1,583,248 1,571,005 1,995,214 2,000,144 2,190,252 -15.13%
  QoQ % 4.97% 3.03% 0.78% -21.26% -0.25% -8.68% -
  Horiz. % 78.17% 74.47% 72.29% 71.73% 91.10% 91.32% 100.00%
Net Worth 226,005 224,929 244,000 223,000 220,000 241,000 245,000 -5.23%
  QoQ % 0.48% -7.82% 9.42% 1.36% -8.71% -1.63% -
  Horiz. % 92.25% 91.81% 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 0 0 0 0 0 0 0 -
  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 226,005 224,929 244,000 223,000 220,000 241,000 245,000 -5.23%
  QoQ % 0.48% -7.82% 9.42% 1.36% -8.71% -1.63% -
  Horiz. % 92.25% 91.81% 99.59% 91.02% 89.80% 98.37% 100.00%
NOSH 100,446 99,968 100,000 100,000 100,000 100,000 100,000 0.30%
  QoQ % 0.48% -0.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.45% 99.97% 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 0.79 % -0.86 % 0.43 % 0.69 % -10.14 % -9.13 % -11.06 % -
  QoQ % 191.86% -300.00% -37.68% 106.80% -11.06% 17.45% -
  Horiz. % -7.14% 7.78% -3.89% -6.24% 91.68% 82.55% 100.00%
ROE 8.67 % -3.32 % 6.74 % 7.53 % -64.98 % -50.44 % -66.49 % -
  QoQ % 361.14% -149.26% -10.49% 111.59% -28.83% 24.14% -
  Horiz. % -13.04% 4.99% -10.14% -11.33% 97.73% 75.86% 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 1,718.23 1,617.81 1,590.10 1,581.98 1,811.53 1,832.78 1,972.07 -8.77%
  QoQ % 6.21% 1.74% 0.51% -12.67% -1.16% -7.06% -
  Horiz. % 87.13% 82.04% 80.63% 80.22% 91.86% 92.94% 100.00%
EPS 19.50 -7.47 16.45 16.78 -142.96 -121.56 -162.89 -
  QoQ % 361.04% -145.41% -1.97% 111.74% -17.60% 25.37% -
  Horiz. % -11.97% 4.59% -10.10% -10.30% 87.76% 74.63% 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 431.48 404.33 397.52 395.50 452.88 458.20 493.02 -8.50%
  QoQ % 6.71% 1.71% 0.51% -12.67% -1.16% -7.06% -
  Horiz. % 87.52% 82.01% 80.63% 80.22% 91.86% 92.94% 100.00%
EPS 4.90 -1.87 4.11 4.20 -35.74 -30.39 -40.72 -
  QoQ % 362.03% -145.50% -2.14% 111.75% -17.60% 25.37% -
  Horiz. % -12.03% 4.59% -10.09% -10.31% 87.77% 74.63% 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 0.5650 0.5623 0.6100 0.5575 0.5500 0.6025 0.6125 -5.23%
  QoQ % 0.48% -7.82% 9.42% 1.36% -8.71% -1.63% -
  Horiz. % 92.24% 91.80% 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 0.19 0.21 0.21 0.17 0.15 0.18 0.15 17.05%
  QoQ % -9.52% 0.00% 23.53% 13.33% -16.67% 20.00% -
  Horiz. % 126.67% 140.00% 140.00% 113.33% 100.00% 120.00% 100.00%
P/EPS 16.72 -45.28 19.82 16.27 -1.88 -2.67 -1.84 -
  QoQ % 136.93% -328.46% 21.82% 965.43% 29.59% -45.11% -
  Horiz. % -908.70% 2,460.87% -1,077.17% -884.24% 102.17% 145.11% 100.00%
EY 5.98 -2.21 5.05 6.15 -53.15 -37.40 -54.30 -
  QoQ % 370.59% -143.76% -17.89% 111.57% -42.11% 31.12% -
  Horiz. % -11.01% 4.07% -9.30% -11.33% 97.88% 68.88% 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 0.19 0.20 0.22 0.18 0.16 0.18 0.16 12.13%
  QoQ % -5.00% -9.09% 22.22% 12.50% -11.11% 12.50% -
  Horiz. % 118.75% 125.00% 137.50% 112.50% 100.00% 112.50% 100.00%
P/EPS 16.31 -43.00 21.16 17.04 -2.08 -2.76 -1.93 -
  QoQ % 137.93% -303.21% 24.18% 919.23% 24.64% -43.01% -
  Horiz. % -845.08% 2,227.98% -1,096.37% -882.90% 107.77% 143.01% 100.00%
EY 6.13 -2.33 4.73 5.87 -48.14 -36.18 -51.88 -
  QoQ % 363.09% -149.26% -19.42% 112.19% -33.06% 30.26% -
  Horiz. % -11.82% 4.49% -9.12% -11.31% 92.79% 69.74% 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.
 


 

324  196  525  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers