Highlights

[MSC] YoY Quarter Result on 2013-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     229.61%    YoY -     122.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 350,136 354,649 525,444 336,168 565,716 601,008 744,563 -11.81%
  YoY % -1.27% -32.50% 56.30% -40.58% -5.87% -19.28% -
  Horiz. % 47.03% 47.63% 70.57% 45.15% 75.98% 80.72% 100.00%
PBT 6,365 -4,383 5,643 53,889 -11,358 -59,944 -24,383 -
  YoY % 245.22% -177.67% -89.53% 574.46% 81.05% -145.84% -
  Horiz. % -26.10% 17.98% -23.14% -221.01% 46.58% 245.84% 100.00%
Tax -865 -3,039 -6,146 -30,712 -160,126 4,417 -3,453 -20.59%
  YoY % 71.54% 50.55% 79.99% 80.82% -3,725.22% 227.92% -
  Horiz. % 25.05% 88.01% 177.99% 889.43% 4,637.30% -127.92% 100.00%
NP 5,500 -7,422 -503 23,177 -171,484 -55,527 -27,836 -
  YoY % 174.10% -1,375.55% -102.17% 113.52% -208.83% -99.48% -
  Horiz. % -19.76% 26.66% 1.81% -83.26% 616.05% 199.48% 100.00%
NP to SH 5,501 -7,421 -511 28,939 -130,806 -45,866 -22,048 -
  YoY % 174.13% -1,352.25% -101.77% 122.12% -185.19% -108.03% -
  Horiz. % -24.95% 33.66% 2.32% -131.25% 593.28% 208.03% 100.00%
Tax Rate 13.59 % - % 108.91 % 56.99 % - % - % - % -
  YoY % 0.00% 0.00% 91.10% 0.00% 0.00% 0.00% -
  Horiz. % 23.85% 0.00% 191.10% 100.00% - - -
Total Cost 344,636 362,071 525,947 312,991 737,200 656,535 772,399 -12.57%
  YoY % -4.82% -31.16% 68.04% -57.54% 12.29% -15.00% -
  Horiz. % 44.62% 46.88% 68.09% 40.52% 95.44% 85.00% 100.00%
Net Worth 282,051 241,000 233,999 223,000 230,999 426,999 264,725 1.06%
  YoY % 17.03% 2.99% 4.93% -3.46% -45.90% 61.30% -
  Horiz. % 106.54% 91.04% 88.39% 84.24% 87.26% 161.30% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,001 - - - - 18,000 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.45% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 145.45 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 282,051 241,000 233,999 223,000 230,999 426,999 264,725 1.06%
  YoY % 17.03% 2.99% 4.93% -3.46% -45.90% 61.30% -
  Horiz. % 106.54% 91.04% 88.39% 84.24% 87.26% 161.30% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 74,993 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.35% -
  Horiz. % 133.35% 133.35% 133.35% 133.35% 133.35% 133.35% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.57 % -2.09 % -0.10 % 6.89 % -30.31 % -9.24 % -3.74 % -
  YoY % 175.12% -1,990.00% -101.45% 122.73% -228.03% -147.06% -
  Horiz. % -41.98% 55.88% 2.67% -184.22% 810.43% 247.06% 100.00%
ROE 1.95 % -3.08 % -0.22 % 12.98 % -56.63 % -10.74 % -8.33 % -
  YoY % 163.31% -1,300.00% -101.69% 122.92% -427.28% -28.93% -
  Horiz. % -23.41% 36.97% 2.64% -155.82% 679.83% 128.93% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 350.07 354.65 525.44 336.17 565.72 601.01 992.84 -15.94%
  YoY % -1.29% -32.50% 56.30% -40.58% -5.87% -39.47% -
  Horiz. % 35.26% 35.72% 52.92% 33.86% 56.98% 60.53% 100.00%
EPS 5.50 -7.40 -0.50 28.90 -130.80 -45.90 -29.40 -
  YoY % 174.32% -1,380.00% -101.73% 122.09% -184.97% -56.12% -
  Horiz. % -18.71% 25.17% 1.70% -98.30% 444.90% 156.12% 100.00%
DPS 8.00 0.00 0.00 0.00 0.00 18.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.8200 2.4100 2.3400 2.2300 2.3100 4.2700 3.5300 -3.67%
  YoY % 17.01% 2.99% 4.93% -3.46% -45.90% 20.96% -
  Horiz. % 79.89% 68.27% 66.29% 63.17% 65.44% 120.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 87.53 88.66 131.36 84.04 141.43 150.25 186.14 -11.81%
  YoY % -1.27% -32.51% 56.31% -40.58% -5.87% -19.28% -
  Horiz. % 47.02% 47.63% 70.57% 45.15% 75.98% 80.72% 100.00%
EPS 1.38 -1.86 -0.13 7.23 -32.70 -11.47 -5.51 -
  YoY % 174.19% -1,330.77% -101.80% 122.11% -185.09% -108.17% -
  Horiz. % -25.05% 33.76% 2.36% -131.22% 593.47% 208.17% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 4.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7051 0.6025 0.5850 0.5575 0.5775 1.0675 0.6618 1.06%
  YoY % 17.03% 2.99% 4.93% -3.46% -45.90% 61.30% -
  Horiz. % 106.54% 91.04% 88.40% 84.24% 87.26% 161.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.9300 2.4800 2.5500 2.7300 3.1400 3.9900 4.4700 -
P/RPS 1.12 0.70 0.49 0.81 0.56 0.66 0.45 16.40%
  YoY % 60.00% 42.86% -39.51% 44.64% -15.15% 46.67% -
  Horiz. % 248.89% 155.56% 108.89% 180.00% 124.44% 146.67% 100.00%
P/EPS 164.95 -33.42 -499.02 9.43 -2.40 -8.70 -15.20 -
  YoY % 593.57% 93.30% -5,391.83% 492.92% 72.41% 42.76% -
  Horiz. % -1,085.20% 219.87% 3,283.03% -62.04% 15.79% 57.24% 100.00%
EY 0.61 -2.99 -0.20 10.60 -41.66 -11.50 -6.58 -
  YoY % 120.40% -1,395.00% -101.89% 125.44% -262.26% -74.77% -
  Horiz. % -9.27% 45.44% 3.04% -161.09% 633.13% 174.77% 100.00%
DY 2.04 0.00 0.00 0.00 0.00 4.51 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.23% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.41 1.03 1.09 1.22 1.36 0.93 1.27 1.76%
  YoY % 36.89% -5.50% -10.66% -10.29% 46.24% -26.77% -
  Horiz. % 111.02% 81.10% 85.83% 96.06% 107.09% 73.23% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 19/02/16 24/02/15 28/02/14 26/02/13 23/02/12 24/02/11 -
Price 4.0900 2.3100 2.8300 2.8600 3.1300 4.5800 4.1500 -
P/RPS 1.17 0.65 0.54 0.85 0.55 0.76 0.42 18.60%
  YoY % 80.00% 20.37% -36.47% 54.55% -27.63% 80.95% -
  Horiz. % 278.57% 154.76% 128.57% 202.38% 130.95% 180.95% 100.00%
P/EPS 171.66 -31.13 -553.82 9.88 -2.39 -9.99 -14.12 -
  YoY % 651.43% 94.38% -5,705.47% 513.39% 76.08% 29.25% -
  Horiz. % -1,215.72% 220.47% 3,922.24% -69.97% 16.93% 70.75% 100.00%
EY 0.58 -3.21 -0.18 10.12 -41.79 -10.01 -7.08 -
  YoY % 118.07% -1,683.33% -101.78% 124.22% -317.48% -41.38% -
  Horiz. % -8.19% 45.34% 2.54% -142.94% 590.25% 141.38% 100.00%
DY 1.96 0.00 0.00 0.00 0.00 3.93 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.87% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.47 0.96 1.21 1.28 1.35 1.07 1.18 3.73%
  YoY % 53.13% -20.66% -5.47% -5.19% 26.17% -9.32% -
  Horiz. % 124.58% 81.36% 102.54% 108.47% 114.41% 90.68% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS