Highlights

[MSC] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     175.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,915,179 1,581,980 2,185,686 3,098,551 2,738,834 1,851,720 2,276,367 -2.84%
  YoY % 21.06% -27.62% -29.46% 13.13% 47.91% -18.65% -
  Horiz. % 84.13% 69.50% 96.02% 136.12% 120.32% 81.35% 100.00%
PBT 44,992 70,619 36,075 91,132 -78,463 109,840 -28,158 -
  YoY % -36.29% 95.76% -60.41% 216.15% -171.43% 490.08% -
  Horiz. % -159.78% -250.80% -128.12% -323.65% 278.65% -390.08% 100.00%
Tax -54,962 -59,644 -274,383 -34,476 -21,768 -41,165 -18,629 19.75%
  YoY % 7.85% 78.26% -695.87% -58.38% 47.12% -120.97% -
  Horiz. % 295.03% 320.17% 1,472.88% 185.07% 116.85% 220.97% 100.00%
NP -9,970 10,975 -238,308 56,656 -100,231 68,675 -46,787 -22.71%
  YoY % -190.84% 104.61% -520.62% 156.53% -245.95% 246.78% -
  Horiz. % 21.31% -23.46% 509.35% -121.09% 214.23% -146.78% 100.00%
NP to SH -9,865 16,783 -172,271 60,523 -80,249 72,358 -46,337 -22.72%
  YoY % -158.78% 109.74% -384.64% 175.42% -210.91% 256.16% -
  Horiz. % 21.29% -36.22% 371.78% -130.61% 173.19% -156.16% 100.00%
Tax Rate 122.16 % 84.46 % 760.59 % 37.83 % - % 37.48 % - % -
  YoY % 44.64% -88.90% 1,910.55% 0.00% 0.00% 0.00% -
  Horiz. % 325.93% 225.35% 2,029.32% 100.93% 0.00% 100.00% -
Total Cost 1,925,149 1,571,005 2,423,994 3,041,895 2,839,065 1,783,045 2,323,154 -3.08%
  YoY % 22.54% -35.19% -20.31% 7.14% 59.23% -23.25% -
  Horiz. % 82.87% 67.62% 104.34% 130.94% 122.21% 76.75% 100.00%
Net Worth 233,999 223,000 230,999 426,999 264,743 367,799 296,330 -3.86%
  YoY % 4.93% -3.46% -45.90% 61.29% -28.02% 24.12% -
  Horiz. % 78.97% 75.25% 77.95% 144.10% 89.34% 124.12% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 18,000 2,249 - 6,001 -
  YoY % 0.00% 0.00% 0.00% 700.02% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 299.92% 37.49% 0.00% 100.00%
Div Payout % - % - % - % 29.74 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 233,999 223,000 230,999 426,999 264,743 367,799 296,330 -3.86%
  YoY % 4.93% -3.46% -45.90% 61.29% -28.02% 24.12% -
  Horiz. % 78.97% 75.25% 77.95% 144.10% 89.34% 124.12% 100.00%
NOSH 100,000 100,000 100,000 100,000 74,998 75,061 75,020 4.90%
  YoY % 0.00% 0.00% 0.00% 33.34% -0.08% 0.05% -
  Horiz. % 133.30% 133.30% 133.30% 133.30% 99.97% 100.05% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -0.52 % 0.69 % -10.90 % 1.83 % -3.66 % 3.71 % -2.06 % -20.49%
  YoY % -175.36% 106.33% -695.63% 150.00% -198.65% 280.10% -
  Horiz. % 25.24% -33.50% 529.13% -88.83% 177.67% -180.10% 100.00%
ROE -4.22 % 7.53 % -74.58 % 14.17 % -30.31 % 19.67 % -15.64 % -19.61%
  YoY % -156.04% 110.10% -626.32% 146.75% -254.09% 225.77% -
  Horiz. % 26.98% -48.15% 476.85% -90.60% 193.80% -125.77% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,915.18 1,581.98 2,185.69 3,098.55 3,651.87 2,466.95 3,034.33 -7.38%
  YoY % 21.06% -27.62% -29.46% -15.15% 48.03% -18.70% -
  Horiz. % 63.12% 52.14% 72.03% 102.12% 120.35% 81.30% 100.00%
EPS -9.90 16.80 -172.30 61.60 -107.00 96.50 -61.80 -26.29%
  YoY % -158.93% 109.75% -379.71% 157.57% -210.88% 256.15% -
  Horiz. % 16.02% -27.18% 278.80% -99.68% 173.14% -156.15% 100.00%
DPS 0.00 0.00 0.00 18.00 3.00 0.00 8.00 -
  YoY % 0.00% 0.00% 0.00% 500.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 225.00% 37.50% 0.00% 100.00%
NAPS 2.3400 2.2300 2.3100 4.2700 3.5300 4.9000 3.9500 -8.35%
  YoY % 4.93% -3.46% -45.90% 20.96% -27.96% 24.05% -
  Horiz. % 59.24% 56.46% 58.48% 108.10% 89.37% 124.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 478.79 395.50 546.42 774.64 684.71 462.93 569.09 -2.84%
  YoY % 21.06% -27.62% -29.46% 13.13% 47.91% -18.65% -
  Horiz. % 84.13% 69.50% 96.02% 136.12% 120.32% 81.35% 100.00%
EPS -2.47 4.20 -43.07 15.13 -20.06 18.09 -11.58 -22.69%
  YoY % -158.81% 109.75% -384.67% 175.42% -210.89% 256.22% -
  Horiz. % 21.33% -36.27% 371.93% -130.66% 173.23% -156.22% 100.00%
DPS 0.00 0.00 0.00 4.50 0.56 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 703.57% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 300.00% 37.33% 0.00% 100.00%
NAPS 0.5850 0.5575 0.5775 1.0675 0.6619 0.9195 0.7408 -3.86%
  YoY % 4.93% -3.46% -45.90% 61.28% -28.02% 24.12% -
  Horiz. % 78.97% 75.26% 77.96% 144.10% 89.35% 124.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.5500 2.7300 3.1400 3.9900 4.4700 3.7100 3.0000 -
P/RPS 0.13 0.17 0.14 0.13 0.12 0.15 0.10 4.47%
  YoY % -23.53% 21.43% 7.69% 8.33% -20.00% 50.00% -
  Horiz. % 130.00% 170.00% 140.00% 130.00% 120.00% 150.00% 100.00%
P/EPS -25.85 16.27 -1.82 6.59 -4.18 3.85 -4.86 32.10%
  YoY % -258.88% 993.96% -127.62% 257.66% -208.57% 179.22% -
  Horiz. % 531.89% -334.77% 37.45% -135.60% 86.01% -79.22% 100.00%
EY -3.87 6.15 -54.86 15.17 -23.94 25.98 -20.59 -24.31%
  YoY % -162.93% 111.21% -461.63% 163.37% -192.15% 226.18% -
  Horiz. % 18.80% -29.87% 266.44% -73.68% 116.27% -126.18% 100.00%
DY 0.00 0.00 0.00 4.51 0.67 0.00 2.67 -
  YoY % 0.00% 0.00% 0.00% 573.13% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 168.91% 25.09% 0.00% 100.00%
P/NAPS 1.09 1.22 1.36 0.93 1.27 0.76 0.76 6.19%
  YoY % -10.66% -10.29% 46.24% -26.77% 67.11% 0.00% -
  Horiz. % 143.42% 160.53% 178.95% 122.37% 167.11% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 28/02/14 26/02/13 23/02/12 24/02/11 22/02/10 24/02/09 -
Price 2.8300 2.8600 3.1300 4.5800 4.1500 3.4600 2.6500 -
P/RPS 0.15 0.18 0.14 0.15 0.11 0.14 0.09 8.88%
  YoY % -16.67% 28.57% -6.67% 36.36% -21.43% 55.56% -
  Horiz. % 166.67% 200.00% 155.56% 166.67% 122.22% 155.56% 100.00%
P/EPS -28.69 17.04 -1.82 7.57 -3.88 3.59 -4.29 37.24%
  YoY % -268.37% 1,036.26% -124.04% 295.10% -208.08% 183.68% -
  Horiz. % 668.76% -397.20% 42.42% -176.46% 90.44% -83.68% 100.00%
EY -3.49 5.87 -55.04 13.21 -25.78 27.86 -23.31 -27.12%
  YoY % -159.45% 110.66% -516.65% 151.24% -192.53% 219.52% -
  Horiz. % 14.97% -25.18% 236.12% -56.67% 110.60% -119.52% 100.00%
DY 0.00 0.00 0.00 3.93 0.72 0.00 3.02 -
  YoY % 0.00% 0.00% 0.00% 445.83% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 130.13% 23.84% 0.00% 100.00%
P/NAPS 1.21 1.28 1.35 1.07 1.18 0.71 0.67 10.35%
  YoY % -5.47% -5.19% 26.17% -9.32% 66.20% 5.97% -
  Horiz. % 180.60% 191.04% 201.49% 159.70% 176.12% 105.97% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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