Highlights

[MSC] YoY Annual (Unaudited) Result on 2015-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 19-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend YoY -     51.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,280,906 1,436,177 1,477,941 1,464,855 1,915,179 1,581,980 2,185,686 -8.52%
  YoY % -10.81% -2.83% 0.89% -23.51% 21.06% -27.62% -
  Horiz. % 58.60% 65.71% 67.62% 67.02% 87.62% 72.38% 100.00%
PBT 49,779 27,694 52,961 3,238 44,992 70,619 36,075 5.51%
  YoY % 79.75% -47.71% 1,535.61% -92.80% -36.29% 95.76% -
  Horiz. % 137.99% 76.77% 146.81% 8.98% 124.72% 195.76% 100.00%
Tax -15,485 -11,767 -15,511 -8,038 -54,962 -59,644 -274,383 -38.05%
  YoY % -31.60% 24.14% -92.97% 85.38% 7.85% 78.26% -
  Horiz. % 5.64% 4.29% 5.65% 2.93% 20.03% 21.74% 100.00%
NP 34,294 15,927 37,450 -4,800 -9,970 10,975 -238,308 -
  YoY % 115.32% -57.47% 880.21% 51.86% -190.84% 104.61% -
  Horiz. % -14.39% -6.68% -15.71% 2.01% 4.18% -4.61% 100.00%
NP to SH 34,297 15,928 37,452 -4,795 -9,865 16,783 -172,271 -
  YoY % 115.33% -57.47% 881.06% 51.39% -158.78% 109.74% -
  Horiz. % -19.91% -9.25% -21.74% 2.78% 5.73% -9.74% 100.00%
Tax Rate 31.11 % 42.49 % 29.29 % 248.24 % 122.16 % 84.46 % 760.59 % -41.29%
  YoY % -26.78% 45.07% -88.20% 103.21% 44.64% -88.90% -
  Horiz. % 4.09% 5.59% 3.85% 32.64% 16.06% 11.10% 100.00%
Total Cost 1,246,612 1,420,250 1,440,491 1,469,655 1,925,149 1,571,005 2,423,994 -10.49%
  YoY % -12.23% -1.41% -1.98% -23.66% 22.54% -35.19% -
  Horiz. % 51.43% 58.59% 59.43% 60.63% 79.42% 64.81% 100.00%
Net Worth 348,000 291,000 281,639 241,000 233,999 223,000 230,999 7.07%
  YoY % 19.59% 3.32% 16.86% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 121.92% 104.33% 101.30% 96.54% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,000 4,000 7,989 - - - - -
  YoY % 100.00% -49.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.13% 50.06% 100.00% - - - -
Div Payout % 23.33 % 25.11 % 21.33 % - % - % - % - % -
  YoY % -7.09% 17.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.38% 117.72% 100.00% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 348,000 291,000 281,639 241,000 233,999 223,000 230,999 7.07%
  YoY % 19.59% 3.32% 16.86% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 121.92% 104.33% 101.30% 96.54% 100.00%
NOSH 400,000 100,000 100,000 100,000 100,000 100,000 100,000 25.98%
  YoY % 300.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.68 % 1.11 % 2.53 % -0.33 % -0.52 % 0.69 % -10.90 % -
  YoY % 141.44% -56.13% 866.67% 36.54% -175.36% 106.33% -
  Horiz. % -24.59% -10.18% -23.21% 3.03% 4.77% -6.33% 100.00%
ROE 9.86 % 5.47 % 13.30 % -1.99 % -4.22 % 7.53 % -74.58 % -
  YoY % 80.26% -58.87% 768.34% 52.84% -156.04% 110.10% -
  Horiz. % -13.22% -7.33% -17.83% 2.67% 5.66% -10.10% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 320.23 1,436.18 1,479.84 1,464.86 1,915.18 1,581.98 2,185.69 -27.38%
  YoY % -77.70% -2.95% 1.02% -23.51% 21.06% -27.62% -
  Horiz. % 14.65% 65.71% 67.71% 67.02% 87.62% 72.38% 100.00%
EPS 8.60 15.90 37.50 -4.80 -9.90 16.80 -172.30 -
  YoY % -45.91% -57.60% 881.25% 51.52% -158.93% 109.75% -
  Horiz. % -4.99% -9.23% -21.76% 2.79% 5.75% -9.75% 100.00%
DPS 2.00 4.00 8.00 0.00 0.00 0.00 0.00 -
  YoY % -50.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 50.00% 100.00% - - - -
NAPS 0.8700 2.9100 2.8200 2.4100 2.3400 2.2300 2.3100 -15.01%
  YoY % -70.10% 3.19% 17.01% 2.99% 4.93% -3.46% -
  Horiz. % 37.66% 125.97% 122.08% 104.33% 101.30% 96.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 320.23 359.04 369.49 366.21 478.79 395.50 546.42 -8.52%
  YoY % -10.81% -2.83% 0.90% -23.51% 21.06% -27.62% -
  Horiz. % 58.61% 65.71% 67.62% 67.02% 87.62% 72.38% 100.00%
EPS 8.60 3.98 9.36 -1.20 -2.47 4.20 -43.07 -
  YoY % 116.08% -57.48% 880.00% 51.42% -158.81% 109.75% -
  Horiz. % -19.97% -9.24% -21.73% 2.79% 5.73% -9.75% 100.00%
DPS 2.00 1.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% - - - -
NAPS 0.8700 0.7275 0.7041 0.6025 0.5850 0.5575 0.5775 7.07%
  YoY % 19.59% 3.32% 16.86% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 121.92% 104.33% 101.30% 96.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7000 3.3400 3.9300 2.4800 2.5500 2.7300 3.1400 -
P/RPS 0.22 0.23 0.27 0.17 0.13 0.17 0.14 7.82%
  YoY % -4.35% -14.81% 58.82% 30.77% -23.53% 21.43% -
  Horiz. % 157.14% 164.29% 192.86% 121.43% 92.86% 121.43% 100.00%
P/EPS 8.16 20.97 11.43 -51.72 -25.85 16.27 -1.82 -
  YoY % -61.09% 83.46% 122.10% -100.08% -258.88% 993.96% -
  Horiz. % -448.35% -1,152.20% -628.02% 2,841.76% 1,420.33% -893.96% 100.00%
EY 12.25 4.77 8.75 -1.93 -3.87 6.15 -54.86 -
  YoY % 156.81% -45.49% 553.37% 50.13% -162.93% 111.21% -
  Horiz. % -22.33% -8.69% -15.95% 3.52% 7.05% -11.21% 100.00%
DY 2.86 1.20 2.04 0.00 0.00 0.00 0.00 -
  YoY % 138.33% -41.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.20% 58.82% 100.00% - - - -
P/NAPS 0.80 1.15 1.41 1.03 1.09 1.22 1.36 -8.46%
  YoY % -30.43% -18.44% 36.89% -5.50% -10.66% -10.29% -
  Horiz. % 58.82% 84.56% 103.68% 75.74% 80.15% 89.71% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 05/03/18 27/02/17 19/02/16 24/02/15 28/02/14 26/02/13 -
Price 0.8500 3.1000 4.0900 2.3100 2.8300 2.8600 3.1300 -
P/RPS 0.27 0.22 0.28 0.16 0.15 0.18 0.14 11.56%
  YoY % 22.73% -21.43% 75.00% 6.67% -16.67% 28.57% -
  Horiz. % 192.86% 157.14% 200.00% 114.29% 107.14% 128.57% 100.00%
P/EPS 9.91 19.46 11.90 -48.18 -28.69 17.04 -1.82 -
  YoY % -49.08% 63.53% 124.70% -67.93% -268.37% 1,036.26% -
  Horiz. % -544.51% -1,069.23% -653.85% 2,647.25% 1,576.37% -936.26% 100.00%
EY 10.09 5.14 8.41 -2.08 -3.49 5.87 -55.04 -
  YoY % 96.30% -38.88% 504.33% 40.40% -159.45% 110.66% -
  Horiz. % -18.33% -9.34% -15.28% 3.78% 6.34% -10.66% 100.00%
DY 2.35 1.29 1.96 0.00 0.00 0.00 0.00 -
  YoY % 82.17% -34.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.90% 65.82% 100.00% - - - -
P/NAPS 0.98 1.07 1.47 0.96 1.21 1.28 1.35 -5.20%
  YoY % -8.41% -27.21% 53.13% -20.66% -5.47% -5.19% -
  Horiz. % 72.59% 79.26% 108.89% 71.11% 89.63% 94.81% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers