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
31/12/18 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 - 399,846
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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers