Highlights

[MSC] YoY Annualized Quarter 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 QoQ -     -59.21%    YoY -     -57.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers