Highlights

[MSC] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     -384.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,464,855 1,915,179 1,581,980 2,185,686 3,098,551 2,738,834 1,851,720 -3.83%
  YoY % -23.51% 21.06% -27.62% -29.46% 13.13% 47.91% -
  Horiz. % 79.11% 103.43% 85.43% 118.04% 167.33% 147.91% 100.00%
PBT 3,238 44,992 70,619 36,075 91,132 -78,463 109,840 -44.40%
  YoY % -92.80% -36.29% 95.76% -60.41% 216.15% -171.43% -
  Horiz. % 2.95% 40.96% 64.29% 32.84% 82.97% -71.43% 100.00%
Tax -8,038 -54,962 -59,644 -274,383 -34,476 -21,768 -41,165 -23.82%
  YoY % 85.38% 7.85% 78.26% -695.87% -58.38% 47.12% -
  Horiz. % 19.53% 133.52% 144.89% 666.54% 83.75% 52.88% 100.00%
NP -4,800 -9,970 10,975 -238,308 56,656 -100,231 68,675 -
  YoY % 51.86% -190.84% 104.61% -520.62% 156.53% -245.95% -
  Horiz. % -6.99% -14.52% 15.98% -347.01% 82.50% -145.95% 100.00%
NP to SH -4,795 -9,865 16,783 -172,271 60,523 -80,249 72,358 -
  YoY % 51.39% -158.78% 109.74% -384.64% 175.42% -210.91% -
  Horiz. % -6.63% -13.63% 23.19% -238.08% 83.64% -110.91% 100.00%
Tax Rate 248.24 % 122.16 % 84.46 % 760.59 % 37.83 % - % 37.48 % 37.02%
  YoY % 103.21% 44.64% -88.90% 1,910.55% 0.00% 0.00% -
  Horiz. % 662.33% 325.93% 225.35% 2,029.32% 100.93% 0.00% 100.00%
Total Cost 1,469,655 1,925,149 1,571,005 2,423,994 3,041,895 2,839,065 1,783,045 -3.17%
  YoY % -23.66% 22.54% -35.19% -20.31% 7.14% 59.23% -
  Horiz. % 82.42% 107.97% 88.11% 135.95% 170.60% 159.23% 100.00%
Net Worth 241,000 233,999 223,000 230,999 426,999 264,743 367,799 -6.80%
  YoY % 2.99% 4.93% -3.46% -45.90% 61.29% -28.02% -
  Horiz. % 65.52% 63.62% 60.63% 62.81% 116.10% 71.98% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 18,000 2,249 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 700.02% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 800.02% 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% 0.00% 100.00% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 241,000 233,999 223,000 230,999 426,999 264,743 367,799 -6.80%
  YoY % 2.99% 4.93% -3.46% -45.90% 61.29% -28.02% -
  Horiz. % 65.52% 63.62% 60.63% 62.81% 116.10% 71.98% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 74,998 75,061 4.89%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.34% -0.08% -
  Horiz. % 133.22% 133.22% 133.22% 133.22% 133.22% 99.92% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.33 % -0.52 % 0.69 % -10.90 % 1.83 % -3.66 % 3.71 % -
  YoY % 36.54% -175.36% 106.33% -695.63% 150.00% -198.65% -
  Horiz. % -8.89% -14.02% 18.60% -293.80% 49.33% -98.65% 100.00%
ROE -1.99 % -4.22 % 7.53 % -74.58 % 14.17 % -30.31 % 19.67 % -
  YoY % 52.84% -156.04% 110.10% -626.32% 146.75% -254.09% -
  Horiz. % -10.12% -21.45% 38.28% -379.16% 72.04% -154.09% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,464.86 1,915.18 1,581.98 2,185.69 3,098.55 3,651.87 2,466.95 -8.32%
  YoY % -23.51% 21.06% -27.62% -29.46% -15.15% 48.03% -
  Horiz. % 59.38% 77.63% 64.13% 88.60% 125.60% 148.03% 100.00%
EPS -4.80 -9.90 16.80 -172.30 61.60 -107.00 96.50 -
  YoY % 51.52% -158.93% 109.75% -379.71% 157.57% -210.88% -
  Horiz. % -4.97% -10.26% 17.41% -178.55% 63.83% -110.88% 100.00%
DPS 0.00 0.00 0.00 0.00 18.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 500.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 600.00% 100.00% -
NAPS 2.4100 2.3400 2.2300 2.3100 4.2700 3.5300 4.9000 -11.15%
  YoY % 2.99% 4.93% -3.46% -45.90% 20.96% -27.96% -
  Horiz. % 49.18% 47.76% 45.51% 47.14% 87.14% 72.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 366.21 478.79 395.50 546.42 774.64 684.71 462.93 -3.83%
  YoY % -23.51% 21.06% -27.62% -29.46% 13.13% 47.91% -
  Horiz. % 79.11% 103.43% 85.43% 118.04% 167.33% 147.91% 100.00%
EPS -1.20 -2.47 4.20 -43.07 15.13 -20.06 18.09 -
  YoY % 51.42% -158.81% 109.75% -384.67% 175.42% -210.89% -
  Horiz. % -6.63% -13.65% 23.22% -238.09% 83.64% -110.89% 100.00%
DPS 0.00 0.00 0.00 0.00 4.50 0.56 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 703.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 803.57% 100.00% -
NAPS 0.6025 0.5850 0.5575 0.5775 1.0675 0.6619 0.9195 -6.80%
  YoY % 2.99% 4.93% -3.46% -45.90% 61.28% -28.02% -
  Horiz. % 65.52% 63.62% 60.63% 62.81% 116.10% 71.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.4800 2.5500 2.7300 3.1400 3.9900 4.4700 3.7100 -
P/RPS 0.17 0.13 0.17 0.14 0.13 0.12 0.15 2.11%
  YoY % 30.77% -23.53% 21.43% 7.69% 8.33% -20.00% -
  Horiz. % 113.33% 86.67% 113.33% 93.33% 86.67% 80.00% 100.00%
P/EPS -51.72 -25.85 16.27 -1.82 6.59 -4.18 3.85 -
  YoY % -100.08% -258.88% 993.96% -127.62% 257.66% -208.57% -
  Horiz. % -1,343.38% -671.43% 422.60% -47.27% 171.17% -108.57% 100.00%
EY -1.93 -3.87 6.15 -54.86 15.17 -23.94 25.98 -
  YoY % 50.13% -162.93% 111.21% -461.63% 163.37% -192.15% -
  Horiz. % -7.43% -14.90% 23.67% -211.16% 58.39% -92.15% 100.00%
DY 0.00 0.00 0.00 0.00 4.51 0.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 573.13% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 673.13% 100.00% -
P/NAPS 1.03 1.09 1.22 1.36 0.93 1.27 0.76 5.19%
  YoY % -5.50% -10.66% -10.29% 46.24% -26.77% 67.11% -
  Horiz. % 135.53% 143.42% 160.53% 178.95% 122.37% 167.11% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 24/02/15 28/02/14 26/02/13 23/02/12 24/02/11 22/02/10 -
Price 2.3100 2.8300 2.8600 3.1300 4.5800 4.1500 3.4600 -
P/RPS 0.16 0.15 0.18 0.14 0.15 0.11 0.14 2.25%
  YoY % 6.67% -16.67% 28.57% -6.67% 36.36% -21.43% -
  Horiz. % 114.29% 107.14% 128.57% 100.00% 107.14% 78.57% 100.00%
P/EPS -48.18 -28.69 17.04 -1.82 7.57 -3.88 3.59 -
  YoY % -67.93% -268.37% 1,036.26% -124.04% 295.10% -208.08% -
  Horiz. % -1,342.06% -799.16% 474.65% -50.70% 210.86% -108.08% 100.00%
EY -2.08 -3.49 5.87 -55.04 13.21 -25.78 27.86 -
  YoY % 40.40% -159.45% 110.66% -516.65% 151.24% -192.53% -
  Horiz. % -7.47% -12.53% 21.07% -197.56% 47.42% -92.53% 100.00%
DY 0.00 0.00 0.00 0.00 3.93 0.72 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 445.83% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 545.83% 100.00% -
P/NAPS 0.96 1.21 1.28 1.35 1.07 1.18 0.71 5.15%
  YoY % -20.66% -5.47% -5.19% 26.17% -9.32% 66.20% -
  Horiz. % 135.21% 170.42% 180.28% 190.14% 150.70% 166.20% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers