Highlights

[MSC] YoY 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 -     -274.66%    YoY -     -342.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 182,732 287,704 318,519 350,136 354,649 525,444 336,168 -9.66%
  YoY % -36.49% -9.67% -9.03% -1.27% -32.50% 56.30% -
  Horiz. % 54.36% 85.58% 94.75% 104.16% 105.50% 156.30% 100.00%
PBT -13,674 19,370 -13,560 6,365 -4,383 5,643 53,889 -
  YoY % -170.59% 242.85% -313.04% 245.22% -177.67% -89.53% -
  Horiz. % -25.37% 35.94% -25.16% 11.81% -8.13% 10.47% 100.00%
Tax 512 -3,778 202 -865 -3,039 -6,146 -30,712 -
  YoY % 113.55% -1,970.30% 123.35% 71.54% 50.55% 79.99% -
  Horiz. % -1.67% 12.30% -0.66% 2.82% 9.90% 20.01% 100.00%
NP -13,162 15,592 -13,358 5,500 -7,422 -503 23,177 -
  YoY % -184.42% 216.72% -342.87% 174.10% -1,375.55% -102.17% -
  Horiz. % -56.79% 67.27% -57.63% 23.73% -32.02% -2.17% 100.00%
NP to SH -13,161 15,594 -13,358 5,501 -7,421 -511 28,939 -
  YoY % -184.40% 216.74% -342.83% 174.13% -1,352.25% -101.77% -
  Horiz. % -45.48% 53.89% -46.16% 19.01% -25.64% -1.77% 100.00%
Tax Rate - % 19.50 % - % 13.59 % - % 108.91 % 56.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 91.10% -
  Horiz. % 0.00% 34.22% 0.00% 23.85% 0.00% 191.10% 100.00%
Total Cost 195,894 272,112 331,877 344,636 362,071 525,947 312,991 -7.51%
  YoY % -28.01% -18.01% -3.70% -4.82% -31.16% 68.04% -
  Horiz. % 62.59% 86.94% 106.03% 110.11% 115.68% 168.04% 100.00%
Net Worth 372,000 348,000 291,000 282,051 241,000 233,999 223,000 8.90%
  YoY % 6.90% 19.59% 3.17% 17.03% 2.99% 4.93% -
  Horiz. % 166.82% 156.05% 130.49% 126.48% 108.07% 104.93% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 8,000 8,000 4,000 8,001 - - - -
  YoY % 0.00% 100.00% -50.01% 0.00% 0.00% 0.00% -
  Horiz. % 99.98% 99.98% 49.99% 100.00% - - -
Div Payout % - % 51.30 % - % 145.45 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 35.27% 0.00% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 372,000 348,000 291,000 282,051 241,000 233,999 223,000 8.90%
  YoY % 6.90% 19.59% 3.17% 17.03% 2.99% 4.93% -
  Horiz. % 166.82% 156.05% 130.49% 126.48% 108.07% 104.93% 100.00%
NOSH 400,000 400,000 100,000 100,000 100,000 100,000 100,000 25.98%
  YoY % 0.00% 300.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 400.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -7.20 % 5.42 % -4.19 % 1.57 % -2.09 % -0.10 % 6.89 % -
  YoY % -232.84% 229.36% -366.88% 175.12% -1,990.00% -101.45% -
  Horiz. % -104.50% 78.66% -60.81% 22.79% -30.33% -1.45% 100.00%
ROE -3.54 % 4.48 % -4.59 % 1.95 % -3.08 % -0.22 % 12.98 % -
  YoY % -179.02% 197.60% -335.38% 163.31% -1,300.00% -101.69% -
  Horiz. % -27.27% 34.51% -35.36% 15.02% -23.73% -1.69% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.68 71.93 318.52 350.07 354.65 525.44 336.17 -28.29%
  YoY % -36.49% -77.42% -9.01% -1.29% -32.50% 56.30% -
  Horiz. % 13.59% 21.40% 94.75% 104.13% 105.50% 156.30% 100.00%
EPS -3.30 3.90 -13.40 5.50 -7.40 -0.50 28.90 -
  YoY % -184.62% 129.10% -343.64% 174.32% -1,380.00% -101.73% -
  Horiz. % -11.42% 13.49% -46.37% 19.03% -25.61% -1.73% 100.00%
DPS 2.00 2.00 4.00 8.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 25.00% 50.00% 100.00% - - -
NAPS 0.9300 0.8700 2.9100 2.8200 2.4100 2.3400 2.2300 -13.56%
  YoY % 6.90% -70.10% 3.19% 17.01% 2.99% 4.93% -
  Horiz. % 41.70% 39.01% 130.49% 126.46% 108.07% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.68 71.93 79.63 87.53 88.66 131.36 84.04 -9.66%
  YoY % -36.49% -9.67% -9.03% -1.27% -32.51% 56.31% -
  Horiz. % 54.36% 85.59% 94.75% 104.15% 105.50% 156.31% 100.00%
EPS -3.30 3.90 -3.34 1.38 -1.86 -0.13 7.23 -
  YoY % -184.62% 216.77% -342.03% 174.19% -1,330.77% -101.80% -
  Horiz. % -45.64% 53.94% -46.20% 19.09% -25.73% -1.80% 100.00%
DPS 2.00 2.00 1.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 100.00% - - -
NAPS 0.9300 0.8700 0.7275 0.7051 0.6025 0.5850 0.5575 8.90%
  YoY % 6.90% 19.59% 3.18% 17.03% 2.99% 4.93% -
  Horiz. % 166.82% 156.05% 130.49% 126.48% 108.07% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8450 0.7000 3.3400 3.9300 2.4800 2.5500 2.7300 -
P/RPS 1.85 0.97 1.05 1.12 0.70 0.49 0.81 14.75%
  YoY % 90.72% -7.62% -6.25% 60.00% 42.86% -39.51% -
  Horiz. % 228.40% 119.75% 129.63% 138.27% 86.42% 60.49% 100.00%
P/EPS -25.68 17.96 -25.00 164.95 -33.42 -499.02 9.43 -
  YoY % -242.98% 171.84% -115.16% 593.57% 93.30% -5,391.83% -
  Horiz. % -272.32% 190.46% -265.11% 1,749.20% -354.40% -5,291.83% 100.00%
EY -3.89 5.57 -4.00 0.61 -2.99 -0.20 10.60 -
  YoY % -169.84% 239.25% -755.74% 120.40% -1,395.00% -101.89% -
  Horiz. % -36.70% 52.55% -37.74% 5.75% -28.21% -1.89% 100.00%
DY 2.37 2.86 1.20 2.04 0.00 0.00 0.00 -
  YoY % -17.13% 138.33% -41.18% 0.00% 0.00% 0.00% -
  Horiz. % 116.18% 140.20% 58.82% 100.00% - - -
P/NAPS 0.91 0.80 1.15 1.41 1.03 1.09 1.22 -4.77%
  YoY % 13.75% -30.43% -18.44% 36.89% -5.50% -10.66% -
  Horiz. % 74.59% 65.57% 94.26% 115.57% 84.43% 89.34% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 22/02/19 05/03/18 27/02/17 19/02/16 24/02/15 28/02/14 -
Price 0.8500 0.8500 3.1000 4.0900 2.3100 2.8300 2.8600 -
P/RPS 1.86 1.18 0.97 1.17 0.65 0.54 0.85 13.93%
  YoY % 57.63% 21.65% -17.09% 80.00% 20.37% -36.47% -
  Horiz. % 218.82% 138.82% 114.12% 137.65% 76.47% 63.53% 100.00%
P/EPS -25.83 21.80 -23.21 171.66 -31.13 -553.82 9.88 -
  YoY % -218.49% 193.93% -113.52% 651.43% 94.38% -5,705.47% -
  Horiz. % -261.44% 220.65% -234.92% 1,737.45% -315.08% -5,605.47% 100.00%
EY -3.87 4.59 -4.31 0.58 -3.21 -0.18 10.12 -
  YoY % -184.31% 206.50% -843.10% 118.07% -1,683.33% -101.78% -
  Horiz. % -38.24% 45.36% -42.59% 5.73% -31.72% -1.78% 100.00%
DY 2.35 2.35 1.29 1.96 0.00 0.00 0.00 -
  YoY % 0.00% 82.17% -34.18% 0.00% 0.00% 0.00% -
  Horiz. % 119.90% 119.90% 65.82% 100.00% - - -
P/NAPS 0.91 0.98 1.07 1.47 0.96 1.21 1.28 -5.53%
  YoY % -7.14% -8.41% -27.21% 53.13% -20.66% -5.47% -
  Horiz. % 71.09% 76.56% 83.59% 114.84% 75.00% 94.53% 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.
 


 

266  290  496  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 MTOUCHE 0.165-0.01 
 PWRWELL 0.3750.00 
 GAMUDA 3.66-0.32 
 EDUSPEC 0.030.00 
 EKOVEST 0.71-0.025 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers