Highlights

[MSC] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -158.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,436,177 1,477,941 1,464,855 1,915,179 1,581,980 2,185,686 3,098,551 -12.02%
  YoY % -2.83% 0.89% -23.51% 21.06% -27.62% -29.46% -
  Horiz. % 46.35% 47.70% 47.28% 61.81% 51.06% 70.54% 100.00%
PBT 27,694 52,961 3,238 44,992 70,619 36,075 91,132 -17.99%
  YoY % -47.71% 1,535.61% -92.80% -36.29% 95.76% -60.41% -
  Horiz. % 30.39% 58.11% 3.55% 49.37% 77.49% 39.59% 100.00%
Tax -11,767 -15,511 -8,038 -54,962 -59,644 -274,383 -34,476 -16.39%
  YoY % 24.14% -92.97% 85.38% 7.85% 78.26% -695.87% -
  Horiz. % 34.13% 44.99% 23.31% 159.42% 173.00% 795.87% 100.00%
NP 15,927 37,450 -4,800 -9,970 10,975 -238,308 56,656 -19.05%
  YoY % -57.47% 880.21% 51.86% -190.84% 104.61% -520.62% -
  Horiz. % 28.11% 66.10% -8.47% -17.60% 19.37% -420.62% 100.00%
NP to SH 15,928 37,452 -4,795 -9,865 16,783 -172,271 60,523 -19.93%
  YoY % -57.47% 881.06% 51.39% -158.78% 109.74% -384.64% -
  Horiz. % 26.32% 61.88% -7.92% -16.30% 27.73% -284.64% 100.00%
Tax Rate 42.49 % 29.29 % 248.24 % 122.16 % 84.46 % 760.59 % 37.83 % 1.95%
  YoY % 45.07% -88.20% 103.21% 44.64% -88.90% 1,910.55% -
  Horiz. % 112.32% 77.43% 656.20% 322.92% 223.26% 2,010.55% 100.00%
Total Cost 1,420,250 1,440,491 1,469,655 1,925,149 1,571,005 2,423,994 3,041,895 -11.91%
  YoY % -1.41% -1.98% -23.66% 22.54% -35.19% -20.31% -
  Horiz. % 46.69% 47.36% 48.31% 63.29% 51.65% 79.69% 100.00%
Net Worth 291,000 281,639 241,000 233,999 223,000 230,999 426,999 -6.19%
  YoY % 3.32% 16.86% 2.99% 4.93% -3.46% -45.90% -
  Horiz. % 68.15% 65.96% 56.44% 54.80% 52.22% 54.10% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,000 7,989 - - - - 18,000 -22.16%
  YoY % -49.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.22% 44.39% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 25.11 % 21.33 % - % - % - % - % 29.74 % -2.78%
  YoY % 17.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.43% 71.72% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 291,000 281,639 241,000 233,999 223,000 230,999 426,999 -6.19%
  YoY % 3.32% 16.86% 2.99% 4.93% -3.46% -45.90% -
  Horiz. % 68.15% 65.96% 56.44% 54.80% 52.22% 54.10% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 -
  YoY % 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.11 % 2.53 % -0.33 % -0.52 % 0.69 % -10.90 % 1.83 % -7.99%
  YoY % -56.13% 866.67% 36.54% -175.36% 106.33% -695.63% -
  Horiz. % 60.66% 138.25% -18.03% -28.42% 37.70% -595.63% 100.00%
ROE 5.47 % 13.30 % -1.99 % -4.22 % 7.53 % -74.58 % 14.17 % -14.66%
  YoY % -58.87% 768.34% 52.84% -156.04% 110.10% -626.32% -
  Horiz. % 38.60% 93.86% -14.04% -29.78% 53.14% -526.32% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,436.18 1,479.84 1,464.86 1,915.18 1,581.98 2,185.69 3,098.55 -12.02%
  YoY % -2.95% 1.02% -23.51% 21.06% -27.62% -29.46% -
  Horiz. % 46.35% 47.76% 47.28% 61.81% 51.06% 70.54% 100.00%
EPS 15.90 37.50 -4.80 -9.90 16.80 -172.30 61.60 -20.19%
  YoY % -57.60% 881.25% 51.52% -158.93% 109.75% -379.71% -
  Horiz. % 25.81% 60.88% -7.79% -16.07% 27.27% -279.71% 100.00%
DPS 4.00 8.00 0.00 0.00 0.00 0.00 18.00 -22.16%
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.22% 44.44% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9100 2.8200 2.4100 2.3400 2.2300 2.3100 4.2700 -6.19%
  YoY % 3.19% 17.01% 2.99% 4.93% -3.46% -45.90% -
  Horiz. % 68.15% 66.04% 56.44% 54.80% 52.22% 54.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 402,013
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 357.25 367.63 364.38 476.40 393.51 543.69 770.76 -12.02%
  YoY % -2.82% 0.89% -23.51% 21.06% -27.62% -29.46% -
  Horiz. % 46.35% 47.70% 47.28% 61.81% 51.05% 70.54% 100.00%
EPS 3.96 9.32 -1.19 -2.45 4.17 -42.85 15.05 -19.93%
  YoY % -57.51% 883.19% 51.43% -158.75% 109.73% -384.72% -
  Horiz. % 26.31% 61.93% -7.91% -16.28% 27.71% -284.72% 100.00%
DPS 0.99 1.99 0.00 0.00 0.00 0.00 4.48 -22.23%
  YoY % -50.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.10% 44.42% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7239 0.7006 0.5995 0.5821 0.5547 0.5746 1.0622 -6.19%
  YoY % 3.33% 16.86% 2.99% 4.94% -3.46% -45.90% -
  Horiz. % 68.15% 65.96% 56.44% 54.80% 52.22% 54.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.3400 3.9300 2.4800 2.5500 2.7300 3.1400 3.9900 -
P/RPS 0.23 0.27 0.17 0.13 0.17 0.14 0.13 9.97%
  YoY % -14.81% 58.82% 30.77% -23.53% 21.43% 7.69% -
  Horiz. % 176.92% 207.69% 130.77% 100.00% 130.77% 107.69% 100.00%
P/EPS 20.97 11.43 -51.72 -25.85 16.27 -1.82 6.59 21.26%
  YoY % 83.46% 122.10% -100.08% -258.88% 993.96% -127.62% -
  Horiz. % 318.21% 173.44% -784.83% -392.26% 246.89% -27.62% 100.00%
EY 4.77 8.75 -1.93 -3.87 6.15 -54.86 15.17 -17.52%
  YoY % -45.49% 553.37% 50.13% -162.93% 111.21% -461.63% -
  Horiz. % 31.44% 57.68% -12.72% -25.51% 40.54% -361.63% 100.00%
DY 1.20 2.04 0.00 0.00 0.00 0.00 4.51 -19.79%
  YoY % -41.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.61% 45.23% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.15 1.41 1.03 1.09 1.22 1.36 0.93 3.60%
  YoY % -18.44% 36.89% -5.50% -10.66% -10.29% 46.24% -
  Horiz. % 123.66% 151.61% 110.75% 117.20% 131.18% 146.24% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 05/03/18 27/02/17 19/02/16 24/02/15 28/02/14 26/02/13 23/02/12 -
Price 3.1000 4.0900 2.3100 2.8300 2.8600 3.1300 4.5800 -
P/RPS 0.22 0.28 0.16 0.15 0.18 0.14 0.15 6.59%
  YoY % -21.43% 75.00% 6.67% -16.67% 28.57% -6.67% -
  Horiz. % 146.67% 186.67% 106.67% 100.00% 120.00% 93.33% 100.00%
P/EPS 19.46 11.90 -48.18 -28.69 17.04 -1.82 7.57 17.03%
  YoY % 63.53% 124.70% -67.93% -268.37% 1,036.26% -124.04% -
  Horiz. % 257.07% 157.20% -636.46% -379.00% 225.10% -24.04% 100.00%
EY 5.14 8.41 -2.08 -3.49 5.87 -55.04 13.21 -14.54%
  YoY % -38.88% 504.33% 40.40% -159.45% 110.66% -516.65% -
  Horiz. % 38.91% 63.66% -15.75% -26.42% 44.44% -416.65% 100.00%
DY 1.29 1.96 0.00 0.00 0.00 0.00 3.93 -16.93%
  YoY % -34.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.82% 49.87% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.47 0.96 1.21 1.28 1.35 1.07 -
  YoY % -27.21% 53.13% -20.66% -5.47% -5.19% 26.17% -
  Horiz. % 100.00% 137.38% 89.72% 113.08% 119.63% 126.17% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers