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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 287,704 318,519 350,136 354,649 525,444 336,168 565,716 -10.65%
  YoY % -9.67% -9.03% -1.27% -32.50% 56.30% -40.58% -
  Horiz. % 50.86% 56.30% 61.89% 62.69% 92.88% 59.42% 100.00%
PBT 19,370 -13,560 6,365 -4,383 5,643 53,889 -11,358 -
  YoY % 242.85% -313.04% 245.22% -177.67% -89.53% 574.46% -
  Horiz. % -170.54% 119.39% -56.04% 38.59% -49.68% -474.46% 100.00%
Tax -3,778 202 -865 -3,039 -6,146 -30,712 -160,126 -46.43%
  YoY % -1,970.30% 123.35% 71.54% 50.55% 79.99% 80.82% -
  Horiz. % 2.36% -0.13% 0.54% 1.90% 3.84% 19.18% 100.00%
NP 15,592 -13,358 5,500 -7,422 -503 23,177 -171,484 -
  YoY % 216.72% -342.87% 174.10% -1,375.55% -102.17% 113.52% -
  Horiz. % -9.09% 7.79% -3.21% 4.33% 0.29% -13.52% 100.00%
NP to SH 15,594 -13,358 5,501 -7,421 -511 28,939 -130,806 -
  YoY % 216.74% -342.83% 174.13% -1,352.25% -101.77% 122.12% -
  Horiz. % -11.92% 10.21% -4.21% 5.67% 0.39% -22.12% 100.00%
Tax Rate 19.50 % - % 13.59 % - % 108.91 % 56.99 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 91.10% 0.00% -
  Horiz. % 34.22% 0.00% 23.85% 0.00% 191.10% 100.00% -
Total Cost 272,112 331,877 344,636 362,071 525,947 312,991 737,200 -15.30%
  YoY % -18.01% -3.70% -4.82% -31.16% 68.04% -57.54% -
  Horiz. % 36.91% 45.02% 46.75% 49.11% 71.34% 42.46% 100.00%
Net Worth 348,000 291,000 282,051 241,000 233,999 223,000 230,999 7.07%
  YoY % 19.59% 3.17% 17.03% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 122.10% 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 8,001 - - - - -
  YoY % 100.00% -50.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 35.27% 0.00% 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 348,000 291,000 282,051 241,000 233,999 223,000 230,999 7.07%
  YoY % 19.59% 3.17% 17.03% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 122.10% 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 5.42 % -4.19 % 1.57 % -2.09 % -0.10 % 6.89 % -30.31 % -
  YoY % 229.36% -366.88% 175.12% -1,990.00% -101.45% 122.73% -
  Horiz. % -17.88% 13.82% -5.18% 6.90% 0.33% -22.73% 100.00%
ROE 4.48 % -4.59 % 1.95 % -3.08 % -0.22 % 12.98 % -56.63 % -
  YoY % 197.60% -335.38% 163.31% -1,300.00% -101.69% 122.92% -
  Horiz. % -7.91% 8.11% -3.44% 5.44% 0.39% -22.92% 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 71.93 318.52 350.07 354.65 525.44 336.17 565.72 -29.08%
  YoY % -77.42% -9.01% -1.29% -32.50% 56.30% -40.58% -
  Horiz. % 12.71% 56.30% 61.88% 62.69% 92.88% 59.42% 100.00%
EPS 3.90 -13.40 5.50 -7.40 -0.50 28.90 -130.80 -
  YoY % 129.10% -343.64% 174.32% -1,380.00% -101.73% 122.09% -
  Horiz. % -2.98% 10.24% -4.20% 5.66% 0.38% -22.09% 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 71.93 79.63 87.53 88.66 131.36 84.04 141.43 -10.65%
  YoY % -9.67% -9.03% -1.27% -32.51% 56.31% -40.58% -
  Horiz. % 50.86% 56.30% 61.89% 62.69% 92.88% 59.42% 100.00%
EPS 3.90 -3.34 1.38 -1.86 -0.13 7.23 -32.70 -
  YoY % 216.77% -342.03% 174.19% -1,330.77% -101.80% 122.11% -
  Horiz. % -11.93% 10.21% -4.22% 5.69% 0.40% -22.11% 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 0.7051 0.6025 0.5850 0.5575 0.5775 7.07%
  YoY % 19.59% 3.18% 17.03% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 122.10% 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 0.97 1.05 1.12 0.70 0.49 0.81 0.56 9.58%
  YoY % -7.62% -6.25% 60.00% 42.86% -39.51% 44.64% -
  Horiz. % 173.21% 187.50% 200.00% 125.00% 87.50% 144.64% 100.00%
P/EPS 17.96 -25.00 164.95 -33.42 -499.02 9.43 -2.40 -
  YoY % 171.84% -115.16% 593.57% 93.30% -5,391.83% 492.92% -
  Horiz. % -748.33% 1,041.67% -6,872.92% 1,392.50% 20,792.50% -392.92% 100.00%
EY 5.57 -4.00 0.61 -2.99 -0.20 10.60 -41.66 -
  YoY % 239.25% -755.74% 120.40% -1,395.00% -101.89% 125.44% -
  Horiz. % -13.37% 9.60% -1.46% 7.18% 0.48% -25.44% 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 1.18 0.97 1.17 0.65 0.54 0.85 0.55 13.56%
  YoY % 21.65% -17.09% 80.00% 20.37% -36.47% 54.55% -
  Horiz. % 214.55% 176.36% 212.73% 118.18% 98.18% 154.55% 100.00%
P/EPS 21.80 -23.21 171.66 -31.13 -553.82 9.88 -2.39 -
  YoY % 193.93% -113.52% 651.43% 94.38% -5,705.47% 513.39% -
  Horiz. % -912.13% 971.13% -7,182.43% 1,302.51% 23,172.38% -413.39% 100.00%
EY 4.59 -4.31 0.58 -3.21 -0.18 10.12 -41.79 -
  YoY % 206.50% -843.10% 118.07% -1,683.33% -101.78% 124.22% -
  Horiz. % -10.98% 10.31% -1.39% 7.68% 0.43% -24.22% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers