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 346,958 291,000 281,639 241,000 233,999 223,000 230,999 7.01%
  YoY % 19.23% 3.32% 16.86% 2.99% 4.93% -3.46% -
  Horiz. % 150.20% 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 7,976 4,000 7,989 - - - - -
  YoY % 99.40% -49.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.83% 50.06% 100.00% - - - -
Div Payout % 23.26 % 25.11 % 21.33 % - % - % - % - % -
  YoY % -7.37% 17.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.05% 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 346,958 291,000 281,639 241,000 233,999 223,000 230,999 7.01%
  YoY % 19.23% 3.32% 16.86% 2.99% 4.93% -3.46% -
  Horiz. % 150.20% 125.97% 121.92% 104.33% 101.30% 96.54% 100.00%
NOSH 398,802 100,000 100,000 100,000 100,000 100,000 100,000 25.92%
  YoY % 298.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 398.80% 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 9.89 % 5.47 % 13.30 % -1.99 % -4.22 % 7.53 % -74.58 % -
  YoY % 80.80% -58.87% 768.34% 52.84% -156.04% 110.10% -
  Horiz. % -13.26% -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 321.19 1,436.18 1,479.84 1,464.86 1,915.18 1,581.98 2,185.69 -27.35%
  YoY % -77.64% -2.95% 1.02% -23.51% 21.06% -27.62% -
  Horiz. % 14.70% 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 320.35 359.18 369.63 366.35 478.98 395.65 546.63 -8.52%
  YoY % -10.81% -2.83% 0.90% -23.51% 21.06% -27.62% -
  Horiz. % 58.60% 65.71% 67.62% 67.02% 87.62% 72.38% 100.00%
EPS 8.58 3.98 9.37 -1.20 -2.47 4.20 -43.08 -
  YoY % 115.58% -57.52% 880.83% 51.42% -158.81% 109.75% -
  Horiz. % -19.92% -9.24% -21.75% 2.79% 5.73% -9.75% 100.00%
DPS 1.99 1.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 99.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.50% 50.00% 100.00% - - - -
NAPS 0.8677 0.7278 0.7044 0.6027 0.5852 0.5577 0.5777 7.01%
  YoY % 19.22% 3.32% 16.87% 2.99% 4.93% -3.46% -
  Horiz. % 150.20% 125.98% 121.93% 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 8.14 20.97 11.43 -51.72 -25.85 16.27 -1.82 -
  YoY % -61.18% 83.46% 122.10% -100.08% -258.88% 993.96% -
  Horiz. % -447.25% -1,152.20% -628.02% 2,841.76% 1,420.33% -893.96% 100.00%
EY 12.29 4.77 8.75 -1.93 -3.87 6.15 -54.86 -
  YoY % 157.65% -45.49% 553.37% 50.13% -162.93% 111.21% -
  Horiz. % -22.40% -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 0.26 0.22 0.28 0.16 0.15 0.18 0.14 10.86%
  YoY % 18.18% -21.43% 75.00% 6.67% -16.67% 28.57% -
  Horiz. % 185.71% 157.14% 200.00% 114.29% 107.14% 128.57% 100.00%
P/EPS 9.88 19.46 11.90 -48.18 -28.69 17.04 -1.82 -
  YoY % -49.23% 63.53% 124.70% -67.93% -268.37% 1,036.26% -
  Horiz. % -542.86% -1,069.23% -653.85% 2,647.25% 1,576.37% -936.26% 100.00%
EY 10.12 5.14 8.41 -2.08 -3.49 5.87 -55.04 -
  YoY % 96.89% -38.88% 504.33% 40.40% -159.45% 110.66% -
  Horiz. % -18.39% -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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers