Highlights

[MSC] YoY Annual (Unaudited) 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 YoY -     109.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,477,941 1,464,855 1,915,179 1,581,980 2,185,686 3,098,551 2,738,834 -9.76%
  YoY % 0.89% -23.51% 21.06% -27.62% -29.46% 13.13% -
  Horiz. % 53.96% 53.48% 69.93% 57.76% 79.80% 113.13% 100.00%
PBT 52,961 3,238 44,992 70,619 36,075 91,132 -78,463 -
  YoY % 1,535.61% -92.80% -36.29% 95.76% -60.41% 216.15% -
  Horiz. % -67.50% -4.13% -57.34% -90.00% -45.98% -116.15% 100.00%
Tax -15,511 -8,038 -54,962 -59,644 -274,383 -34,476 -21,768 -5.49%
  YoY % -92.97% 85.38% 7.85% 78.26% -695.87% -58.38% -
  Horiz. % 71.26% 36.93% 252.49% 274.00% 1,260.49% 158.38% 100.00%
NP 37,450 -4,800 -9,970 10,975 -238,308 56,656 -100,231 -
  YoY % 880.21% 51.86% -190.84% 104.61% -520.62% 156.53% -
  Horiz. % -37.36% 4.79% 9.95% -10.95% 237.76% -56.53% 100.00%
NP to SH 37,452 -4,795 -9,865 16,783 -172,271 60,523 -80,249 -
  YoY % 881.06% 51.39% -158.78% 109.74% -384.64% 175.42% -
  Horiz. % -46.67% 5.98% 12.29% -20.91% 214.67% -75.42% 100.00%
Tax Rate 29.29 % 248.24 % 122.16 % 84.46 % 760.59 % 37.83 % - % -
  YoY % -88.20% 103.21% 44.64% -88.90% 1,910.55% 0.00% -
  Horiz. % 77.43% 656.20% 322.92% 223.26% 2,010.55% 100.00% -
Total Cost 1,440,491 1,469,655 1,925,149 1,571,005 2,423,994 3,041,895 2,839,065 -10.68%
  YoY % -1.98% -23.66% 22.54% -35.19% -20.31% 7.14% -
  Horiz. % 50.74% 51.77% 67.81% 55.34% 85.38% 107.14% 100.00%
Net Worth 281,639 241,000 233,999 223,000 230,999 426,999 264,743 1.04%
  YoY % 16.86% 2.99% 4.93% -3.46% -45.90% 61.29% -
  Horiz. % 106.38% 91.03% 88.39% 84.23% 87.25% 161.29% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,989 - - - - 18,000 2,249 23.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 700.02% -
  Horiz. % 355.11% 0.00% 0.00% 0.00% 0.00% 800.02% 100.00%
Div Payout % 21.33 % - % - % - % - % 29.74 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.72% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 281,639 241,000 233,999 223,000 230,999 426,999 264,743 1.04%
  YoY % 16.86% 2.99% 4.93% -3.46% -45.90% 61.29% -
  Horiz. % 106.38% 91.03% 88.39% 84.23% 87.25% 161.29% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 74,998 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.34% -
  Horiz. % 133.34% 133.34% 133.34% 133.34% 133.34% 133.34% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.53 % -0.33 % -0.52 % 0.69 % -10.90 % 1.83 % -3.66 % -
  YoY % 866.67% 36.54% -175.36% 106.33% -695.63% 150.00% -
  Horiz. % -69.13% 9.02% 14.21% -18.85% 297.81% -50.00% 100.00%
ROE 13.30 % -1.99 % -4.22 % 7.53 % -74.58 % 14.17 % -30.31 % -
  YoY % 768.34% 52.84% -156.04% 110.10% -626.32% 146.75% -
  Horiz. % -43.88% 6.57% 13.92% -24.84% 246.06% -46.75% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,479.84 1,464.86 1,915.18 1,581.98 2,185.69 3,098.55 3,651.87 -13.96%
  YoY % 1.02% -23.51% 21.06% -27.62% -29.46% -15.15% -
  Horiz. % 40.52% 40.11% 52.44% 43.32% 59.85% 84.85% 100.00%
EPS 37.50 -4.80 -9.90 16.80 -172.30 61.60 -107.00 -
  YoY % 881.25% 51.52% -158.93% 109.75% -379.71% 157.57% -
  Horiz. % -35.05% 4.49% 9.25% -15.70% 161.03% -57.57% 100.00%
DPS 8.00 0.00 0.00 0.00 0.00 18.00 3.00 17.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 500.00% -
  Horiz. % 266.67% 0.00% 0.00% 0.00% 0.00% 600.00% 100.00%
NAPS 2.8200 2.4100 2.3400 2.2300 2.3100 4.2700 3.5300 -3.67%
  YoY % 17.01% 2.99% 4.93% -3.46% -45.90% 20.96% -
  Horiz. % 79.89% 68.27% 66.29% 63.17% 65.44% 120.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 369.49 366.21 478.79 395.50 546.42 774.64 684.71 -9.76%
  YoY % 0.90% -23.51% 21.06% -27.62% -29.46% 13.13% -
  Horiz. % 53.96% 53.48% 69.93% 57.76% 79.80% 113.13% 100.00%
EPS 9.36 -1.20 -2.47 4.20 -43.07 15.13 -20.06 -
  YoY % 880.00% 51.42% -158.81% 109.75% -384.67% 175.42% -
  Horiz. % -46.66% 5.98% 12.31% -20.94% 214.71% -75.42% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 4.50 0.56 23.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 703.57% -
  Horiz. % 357.14% 0.00% 0.00% 0.00% 0.00% 803.57% 100.00%
NAPS 0.7041 0.6025 0.5850 0.5575 0.5775 1.0675 0.6619 1.03%
  YoY % 16.86% 2.99% 4.93% -3.46% -45.90% 61.28% -
  Horiz. % 106.38% 91.03% 88.38% 84.23% 87.25% 161.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.9300 2.4800 2.5500 2.7300 3.1400 3.9900 4.4700 -
P/RPS 0.27 0.17 0.13 0.17 0.14 0.13 0.12 14.46%
  YoY % 58.82% 30.77% -23.53% 21.43% 7.69% 8.33% -
  Horiz. % 225.00% 141.67% 108.33% 141.67% 116.67% 108.33% 100.00%
P/EPS 11.43 -51.72 -25.85 16.27 -1.82 6.59 -4.18 -
  YoY % 122.10% -100.08% -258.88% 993.96% -127.62% 257.66% -
  Horiz. % -273.44% 1,237.32% 618.42% -389.23% 43.54% -157.66% 100.00%
EY 8.75 -1.93 -3.87 6.15 -54.86 15.17 -23.94 -
  YoY % 553.37% 50.13% -162.93% 111.21% -461.63% 163.37% -
  Horiz. % -36.55% 8.06% 16.17% -25.69% 229.16% -63.37% 100.00%
DY 2.04 0.00 0.00 0.00 0.00 4.51 0.67 20.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 573.13% -
  Horiz. % 304.48% 0.00% 0.00% 0.00% 0.00% 673.13% 100.00%
P/NAPS 1.41 1.03 1.09 1.22 1.36 0.93 1.27 1.76%
  YoY % 36.89% -5.50% -10.66% -10.29% 46.24% -26.77% -
  Horiz. % 111.02% 81.10% 85.83% 96.06% 107.09% 73.23% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 19/02/16 24/02/15 28/02/14 26/02/13 23/02/12 24/02/11 -
Price 4.0900 2.3100 2.8300 2.8600 3.1300 4.5800 4.1500 -
P/RPS 0.28 0.16 0.15 0.18 0.14 0.15 0.11 16.83%
  YoY % 75.00% 6.67% -16.67% 28.57% -6.67% 36.36% -
  Horiz. % 254.55% 145.45% 136.36% 163.64% 127.27% 136.36% 100.00%
P/EPS 11.90 -48.18 -28.69 17.04 -1.82 7.57 -3.88 -
  YoY % 124.70% -67.93% -268.37% 1,036.26% -124.04% 295.10% -
  Horiz. % -306.70% 1,241.75% 739.43% -439.18% 46.91% -195.10% 100.00%
EY 8.41 -2.08 -3.49 5.87 -55.04 13.21 -25.78 -
  YoY % 504.33% 40.40% -159.45% 110.66% -516.65% 151.24% -
  Horiz. % -32.62% 8.07% 13.54% -22.77% 213.50% -51.24% 100.00%
DY 1.96 0.00 0.00 0.00 0.00 3.93 0.72 18.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 445.83% -
  Horiz. % 272.22% 0.00% 0.00% 0.00% 0.00% 545.83% 100.00%
P/NAPS 1.47 0.96 1.21 1.28 1.35 1.07 1.18 3.73%
  YoY % 53.13% -20.66% -5.47% -5.19% 26.17% -9.32% -
  Horiz. % 124.58% 81.36% 102.54% 108.47% 114.41% 90.68% 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.
 


 

160  165  421  1557 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 HSI-H8F 0.295+0.045 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.2950.00 
 MTAG 0.575+0.005 
 FPGROUP 0.565+0.02 
 HSI-C7J 0.125-0.02 
 K1 0.235+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers