Highlights

[MSC] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 05-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     -57.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 983,567 1,280,906 1,436,177 1,477,941 1,464,855 1,915,179 1,581,980 -7.61%
  YoY % -23.21% -10.81% -2.83% 0.89% -23.51% 21.06% -
  Horiz. % 62.17% 80.97% 90.78% 93.42% 92.60% 121.06% 100.00%
PBT 47,392 49,779 27,694 52,961 3,238 44,992 70,619 -6.43%
  YoY % -4.80% 79.75% -47.71% 1,535.61% -92.80% -36.29% -
  Horiz. % 67.11% 70.49% 39.22% 75.00% 4.59% 63.71% 100.00%
Tax -13,916 -15,485 -11,767 -15,511 -8,038 -54,962 -59,644 -21.53%
  YoY % 10.13% -31.60% 24.14% -92.97% 85.38% 7.85% -
  Horiz. % 23.33% 25.96% 19.73% 26.01% 13.48% 92.15% 100.00%
NP 33,476 34,294 15,927 37,450 -4,800 -9,970 10,975 20.42%
  YoY % -2.39% 115.32% -57.47% 880.21% 51.86% -190.84% -
  Horiz. % 305.02% 312.47% 145.12% 341.23% -43.74% -90.84% 100.00%
NP to SH 33,477 34,297 15,928 37,452 -4,795 -9,865 16,783 12.19%
  YoY % -2.39% 115.33% -57.47% 881.06% 51.39% -158.78% -
  Horiz. % 199.47% 204.36% 94.91% 223.15% -28.57% -58.78% 100.00%
Tax Rate 29.36 % 31.11 % 42.49 % 29.29 % 248.24 % 122.16 % 84.46 % -16.14%
  YoY % -5.63% -26.78% 45.07% -88.20% 103.21% 44.64% -
  Horiz. % 34.76% 36.83% 50.31% 34.68% 293.91% 144.64% 100.00%
Total Cost 950,091 1,246,612 1,420,250 1,440,491 1,469,655 1,925,149 1,571,005 -8.04%
  YoY % -23.79% -12.23% -1.41% -1.98% -23.66% 22.54% -
  Horiz. % 60.48% 79.35% 90.40% 91.69% 93.55% 122.54% 100.00%
Net Worth 372,000 348,000 291,000 281,639 241,000 233,999 223,000 8.90%
  YoY % 6.90% 19.59% 3.32% 16.86% 2.99% 4.93% -
  Horiz. % 166.82% 156.05% 130.49% 126.30% 108.07% 104.93% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 8,000 8,000 4,000 7,989 - - - -
  YoY % 0.00% 100.00% -49.94% 0.00% 0.00% 0.00% -
  Horiz. % 100.13% 100.13% 50.06% 100.00% - - -
Div Payout % 23.90 % 23.33 % 25.11 % 21.33 % - % - % - % -
  YoY % 2.44% -7.09% 17.72% 0.00% 0.00% 0.00% -
  Horiz. % 112.05% 109.38% 117.72% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 372,000 348,000 291,000 281,639 241,000 233,999 223,000 8.90%
  YoY % 6.90% 19.59% 3.32% 16.86% 2.99% 4.93% -
  Horiz. % 166.82% 156.05% 130.49% 126.30% 108.07% 104.93% 100.00%
NOSH 400,000 400,000 100,000 100,000 100,000 100,000 100,000 25.98%
  YoY % 0.00% 300.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 400.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.40 % 2.68 % 1.11 % 2.53 % -0.33 % -0.52 % 0.69 % 30.43%
  YoY % 26.87% 141.44% -56.13% 866.67% 36.54% -175.36% -
  Horiz. % 492.75% 388.41% 160.87% 366.67% -47.83% -75.36% 100.00%
ROE 9.00 % 9.86 % 5.47 % 13.30 % -1.99 % -4.22 % 7.53 % 3.02%
  YoY % -8.72% 80.26% -58.87% 768.34% 52.84% -156.04% -
  Horiz. % 119.52% 130.94% 72.64% 176.63% -26.43% -56.04% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 245.89 320.23 1,436.18 1,479.84 1,464.86 1,915.18 1,581.98 -26.66%
  YoY % -23.21% -77.70% -2.95% 1.02% -23.51% 21.06% -
  Horiz. % 15.54% 20.24% 90.78% 93.54% 92.60% 121.06% 100.00%
EPS 8.40 8.60 15.90 37.50 -4.80 -9.90 16.80 -10.91%
  YoY % -2.33% -45.91% -57.60% 881.25% 51.52% -158.93% -
  Horiz. % 50.00% 51.19% 94.64% 223.21% -28.57% -58.93% 100.00%
DPS 2.00 2.00 4.00 8.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 25.00% 50.00% 100.00% - - -
NAPS 0.9300 0.8700 2.9100 2.8200 2.4100 2.3400 2.2300 -13.56%
  YoY % 6.90% -70.10% 3.19% 17.01% 2.99% 4.93% -
  Horiz. % 41.70% 39.01% 130.49% 126.46% 108.07% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 446,999
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 220.04 286.56 321.29 330.64 327.71 428.45 353.91 -7.61%
  YoY % -23.21% -10.81% -2.83% 0.89% -23.51% 21.06% -
  Horiz. % 62.17% 80.97% 90.78% 93.42% 92.60% 121.06% 100.00%
EPS 7.49 7.67 3.56 8.38 -1.07 -2.21 3.75 12.22%
  YoY % -2.35% 115.45% -57.52% 883.18% 51.58% -158.93% -
  Horiz. % 199.73% 204.53% 94.93% 223.47% -28.53% -58.93% 100.00%
DPS 1.79 1.79 0.89 1.79 0.00 0.00 0.00 -
  YoY % 0.00% 101.12% -50.28% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 49.72% 100.00% - - -
NAPS 0.8322 0.7785 0.6510 0.6301 0.5391 0.5235 0.4989 8.90%
  YoY % 6.90% 19.59% 3.32% 16.88% 2.98% 4.93% -
  Horiz. % 166.81% 156.04% 130.49% 126.30% 108.06% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8450 0.7000 3.3400 3.9300 2.4800 2.5500 2.7300 -
P/RPS 0.34 0.22 0.23 0.27 0.17 0.13 0.17 12.24%
  YoY % 54.55% -4.35% -14.81% 58.82% 30.77% -23.53% -
  Horiz. % 200.00% 129.41% 135.29% 158.82% 100.00% 76.47% 100.00%
P/EPS 10.10 8.16 20.97 11.43 -51.72 -25.85 16.27 -7.64%
  YoY % 23.77% -61.09% 83.46% 122.10% -100.08% -258.88% -
  Horiz. % 62.08% 50.15% 128.89% 70.25% -317.89% -158.88% 100.00%
EY 9.90 12.25 4.77 8.75 -1.93 -3.87 6.15 8.25%
  YoY % -19.18% 156.81% -45.49% 553.37% 50.13% -162.93% -
  Horiz. % 160.98% 199.19% 77.56% 142.28% -31.38% -62.93% 100.00%
DY 2.37 2.86 1.20 2.04 0.00 0.00 0.00 -
  YoY % -17.13% 138.33% -41.18% 0.00% 0.00% 0.00% -
  Horiz. % 116.18% 140.20% 58.82% 100.00% - - -
P/NAPS 0.91 0.80 1.15 1.41 1.03 1.09 1.22 -4.77%
  YoY % 13.75% -30.43% -18.44% 36.89% -5.50% -10.66% -
  Horiz. % 74.59% 65.57% 94.26% 115.57% 84.43% 89.34% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 22/02/19 05/03/18 27/02/17 19/02/16 24/02/15 28/02/14 -
Price 0.8500 0.8500 3.1000 4.0900 2.3100 2.8300 2.8600 -
P/RPS 0.35 0.27 0.22 0.28 0.16 0.15 0.18 11.71%
  YoY % 29.63% 22.73% -21.43% 75.00% 6.67% -16.67% -
  Horiz. % 194.44% 150.00% 122.22% 155.56% 88.89% 83.33% 100.00%
P/EPS 10.16 9.91 19.46 11.90 -48.18 -28.69 17.04 -8.25%
  YoY % 2.52% -49.08% 63.53% 124.70% -67.93% -268.37% -
  Horiz. % 59.62% 58.16% 114.20% 69.84% -282.75% -168.37% 100.00%
EY 9.85 10.09 5.14 8.41 -2.08 -3.49 5.87 9.01%
  YoY % -2.38% 96.30% -38.88% 504.33% 40.40% -159.45% -
  Horiz. % 167.80% 171.89% 87.56% 143.27% -35.43% -59.45% 100.00%
DY 2.35 2.35 1.29 1.96 0.00 0.00 0.00 -
  YoY % 0.00% 82.17% -34.18% 0.00% 0.00% 0.00% -
  Horiz. % 119.90% 119.90% 65.82% 100.00% - - -
P/NAPS 0.91 0.98 1.07 1.47 0.96 1.21 1.28 -5.53%
  YoY % -7.14% -8.41% -27.21% 53.13% -20.66% -5.47% -
  Horiz. % 71.09% 76.56% 83.59% 114.84% 75.00% 94.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers