Highlights

[MSC] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 07-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -14.29%    YoY -     47.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,193,056 1,367,540 1,428,986 1,609,360 1,669,230 1,721,612 1,650,956 -5.27%
  YoY % -12.76% -4.30% -11.21% -3.59% -3.04% 4.28% -
  Horiz. % 72.26% 82.83% 86.56% 97.48% 101.11% 104.28% 100.00%
PBT 45,848 26,780 59,164 59,636 -42,314 60,184 60,332 -4.47%
  YoY % 71.20% -54.74% -0.79% 240.94% -170.31% -0.25% -
  Horiz. % 75.99% 44.39% 98.06% 98.85% -70.14% 99.75% 100.00%
Tax -13,678 -12,694 -15,888 -30,332 6,716 -88,580 -39,024 -16.03%
  YoY % -7.75% 20.10% 47.62% -551.64% 107.58% -126.99% -
  Horiz. % 35.05% 32.53% 40.71% 77.73% -17.21% 226.99% 100.00%
NP 32,170 14,086 43,276 29,304 -35,598 -28,396 21,308 7.10%
  YoY % 128.38% -67.45% 47.68% 182.32% -25.36% -233.26% -
  Horiz. % 150.98% 66.11% 203.10% 137.53% -167.06% -133.26% 100.00%
NP to SH 32,170 14,086 43,276 29,304 -35,590 -28,150 20,342 7.93%
  YoY % 128.38% -67.45% 47.68% 182.34% -26.43% -238.38% -
  Horiz. % 158.15% 69.25% 212.74% 144.06% -174.96% -138.38% 100.00%
Tax Rate 29.83 % 47.40 % 26.85 % 50.86 % - % 147.18 % 64.68 % -12.10%
  YoY % -37.07% 76.54% -47.21% 0.00% 0.00% 127.55% -
  Horiz. % 46.12% 73.28% 41.51% 78.63% 0.00% 227.55% 100.00%
Total Cost 1,160,886 1,353,454 1,385,710 1,580,056 1,704,828 1,750,008 1,629,648 -5.49%
  YoY % -14.23% -2.33% -12.30% -7.32% -2.58% 7.39% -
  Horiz. % 71.24% 83.05% 85.03% 96.96% 104.61% 107.39% 100.00%
Net Worth 355,999 291,000 296,000 252,999 224,936 225,000 241,000 6.72%
  YoY % 22.34% -1.69% 17.00% 12.48% -0.03% -6.64% -
  Horiz. % 147.72% 120.75% 122.82% 104.98% 93.33% 93.36% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 355,999 291,000 296,000 252,999 224,936 225,000 241,000 6.72%
  YoY % 22.34% -1.69% 17.00% 12.48% -0.03% -6.64% -
  Horiz. % 147.72% 120.75% 122.82% 104.98% 93.33% 93.36% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.70 % 1.03 % 3.03 % 1.82 % -2.13 % -1.65 % 1.29 % 13.09%
  YoY % 162.14% -66.01% 66.48% 185.45% -29.09% -227.91% -
  Horiz. % 209.30% 79.84% 234.88% 141.09% -165.12% -127.91% 100.00%
ROE 9.04 % 4.84 % 14.62 % 11.58 % -15.82 % -12.51 % 8.44 % 1.15%
  YoY % 86.78% -66.89% 26.25% 173.20% -26.46% -248.22% -
  Horiz. % 107.11% 57.35% 173.22% 137.20% -187.44% -148.22% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 298.26 1,367.54 1,428.99 1,609.36 1,669.70 1,721.61 1,650.96 -24.80%
  YoY % -78.19% -4.30% -11.21% -3.61% -3.02% 4.28% -
  Horiz. % 18.07% 82.83% 86.56% 97.48% 101.14% 104.28% 100.00%
EPS 8.00 14.00 43.20 29.40 -35.60 -28.20 20.40 -14.44%
  YoY % -42.86% -67.59% 46.94% 182.58% -26.24% -238.24% -
  Horiz. % 39.22% 68.63% 211.76% 144.12% -174.51% -138.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 2.9100 2.9600 2.5300 2.2500 2.2500 2.4100 -15.29%
  YoY % -69.42% -1.69% 17.00% 12.44% 0.00% -6.64% -
  Horiz. % 36.93% 120.75% 122.82% 104.98% 93.36% 93.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 298.26 341.89 357.25 402.34 417.31 430.40 412.74 -5.27%
  YoY % -12.76% -4.30% -11.21% -3.59% -3.04% 4.28% -
  Horiz. % 72.26% 82.83% 86.56% 97.48% 101.11% 104.28% 100.00%
EPS 8.00 3.52 10.82 7.33 -8.90 -7.04 5.09 7.82%
  YoY % 127.27% -67.47% 47.61% 182.36% -26.42% -238.31% -
  Horiz. % 157.17% 69.16% 212.57% 144.01% -174.85% -138.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 0.7275 0.7400 0.6325 0.5623 0.5625 0.6025 6.72%
  YoY % 22.34% -1.69% 17.00% 12.48% -0.04% -6.64% -
  Horiz. % 147.72% 120.75% 122.82% 104.98% 93.33% 93.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.9000 3.0000 3.9900 2.6200 2.4600 3.3800 3.2500 -
P/RPS 0.30 0.22 0.28 0.16 0.17 0.20 0.20 6.99%
  YoY % 36.36% -21.43% 75.00% -5.88% -15.00% 0.00% -
  Horiz. % 150.00% 110.00% 140.00% 80.00% 85.00% 100.00% 100.00%
P/EPS 11.19 21.30 9.22 8.94 -6.91 -12.01 15.98 -5.76%
  YoY % -47.46% 131.02% 3.13% 229.38% 42.46% -175.16% -
  Horiz. % 70.03% 133.29% 57.70% 55.94% -43.24% -75.16% 100.00%
EY 8.94 4.70 10.85 11.18 -14.47 -8.33 6.26 6.12%
  YoY % 90.21% -56.68% -2.95% 177.26% -73.71% -233.07% -
  Horiz. % 142.81% 75.08% 173.32% 178.59% -231.15% -133.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 1.03 1.35 1.04 1.09 1.50 1.35 -4.72%
  YoY % -1.94% -23.70% 29.81% -4.59% -27.33% 11.11% -
  Horiz. % 74.81% 76.30% 100.00% 77.04% 80.74% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 08/08/19 10/08/18 07/08/17 10/08/16 12/08/15 12/08/14 06/08/13 -
Price 0.8400 3.6100 4.1200 2.9000 2.3500 3.2100 3.3600 -
P/RPS 0.28 0.26 0.29 0.18 0.16 0.19 0.20 5.77%
  YoY % 7.69% -10.34% 61.11% 12.50% -15.79% -5.00% -
  Horiz. % 140.00% 130.00% 145.00% 90.00% 80.00% 95.00% 100.00%
P/EPS 10.44 25.63 9.52 9.90 -6.60 -11.40 16.52 -7.36%
  YoY % -59.27% 169.22% -3.84% 250.00% 42.11% -169.01% -
  Horiz. % 63.20% 155.15% 57.63% 59.93% -39.95% -69.01% 100.00%
EY 9.57 3.90 10.50 10.10 -15.15 -8.77 6.05 7.94%
  YoY % 145.38% -62.86% 3.96% 166.67% -72.75% -244.96% -
  Horiz. % 158.18% 64.46% 173.55% 166.94% -250.41% -144.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 1.24 1.39 1.15 1.04 1.43 1.39 -6.31%
  YoY % -24.19% -10.79% 20.87% 10.58% -27.27% 2.88% -
  Horiz. % 67.63% 89.21% 100.00% 82.73% 74.82% 102.88% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers