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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 318,519 350,136 354,649 525,444 336,168 565,716 601,008 -10.03%
  YoY % -9.03% -1.27% -32.50% 56.30% -40.58% -5.87% -
  Horiz. % 53.00% 58.26% 59.01% 87.43% 55.93% 94.13% 100.00%
PBT -13,560 6,365 -4,383 5,643 53,889 -11,358 -59,944 -21.92%
  YoY % -313.04% 245.22% -177.67% -89.53% 574.46% 81.05% -
  Horiz. % 22.62% -10.62% 7.31% -9.41% -89.90% 18.95% 100.00%
Tax 202 -865 -3,039 -6,146 -30,712 -160,126 4,417 -40.17%
  YoY % 123.35% 71.54% 50.55% 79.99% 80.82% -3,725.22% -
  Horiz. % 4.57% -19.58% -68.80% -139.14% -695.31% -3,625.22% 100.00%
NP -13,358 5,500 -7,422 -503 23,177 -171,484 -55,527 -21.12%
  YoY % -342.87% 174.10% -1,375.55% -102.17% 113.52% -208.83% -
  Horiz. % 24.06% -9.91% 13.37% 0.91% -41.74% 308.83% 100.00%
NP to SH -13,358 5,501 -7,421 -511 28,939 -130,806 -45,866 -18.57%
  YoY % -342.83% 174.13% -1,352.25% -101.77% 122.12% -185.19% -
  Horiz. % 29.12% -11.99% 16.18% 1.11% -63.09% 285.19% 100.00%
Tax Rate - % 13.59 % - % 108.91 % 56.99 % - % - % -
  YoY % 0.00% 0.00% 0.00% 91.10% 0.00% 0.00% -
  Horiz. % 0.00% 23.85% 0.00% 191.10% 100.00% - -
Total Cost 331,877 344,636 362,071 525,947 312,991 737,200 656,535 -10.74%
  YoY % -3.70% -4.82% -31.16% 68.04% -57.54% 12.29% -
  Horiz. % 50.55% 52.49% 55.15% 80.11% 47.67% 112.29% 100.00%
Net Worth 291,000 282,051 241,000 233,999 223,000 230,999 426,999 -6.19%
  YoY % 3.17% 17.03% 2.99% 4.93% -3.46% -45.90% -
  Horiz. % 68.15% 66.05% 56.44% 54.80% 52.22% 54.10% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,000 8,001 - - - - 18,000 -22.16%
  YoY % -50.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.22% 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. % 0.00% 100.00% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 291,000 282,051 241,000 233,999 223,000 230,999 426,999 -6.19%
  YoY % 3.17% 17.03% 2.99% 4.93% -3.46% -45.90% -
  Horiz. % 68.15% 66.05% 56.44% 54.80% 52.22% 54.10% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.19 % 1.57 % -2.09 % -0.10 % 6.89 % -30.31 % -9.24 % -12.34%
  YoY % -366.88% 175.12% -1,990.00% -101.45% 122.73% -228.03% -
  Horiz. % 45.35% -16.99% 22.62% 1.08% -74.57% 328.03% 100.00%
ROE -4.59 % 1.95 % -3.08 % -0.22 % 12.98 % -56.63 % -10.74 % -13.20%
  YoY % -335.38% 163.31% -1,300.00% -101.69% 122.92% -427.28% -
  Horiz. % 42.74% -18.16% 28.68% 2.05% -120.86% 527.28% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 318.52 350.07 354.65 525.44 336.17 565.72 601.01 -10.03%
  YoY % -9.01% -1.29% -32.50% 56.30% -40.58% -5.87% -
  Horiz. % 53.00% 58.25% 59.01% 87.43% 55.93% 94.13% 100.00%
EPS -13.40 5.50 -7.40 -0.50 28.90 -130.80 -45.90 -18.54%
  YoY % -343.64% 174.32% -1,380.00% -101.73% 122.09% -184.97% -
  Horiz. % 29.19% -11.98% 16.12% 1.09% -62.96% 284.97% 100.00%
DPS 4.00 8.00 0.00 0.00 0.00 0.00 18.00 -22.16%
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.22% 44.44% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9100 2.8200 2.4100 2.3400 2.2300 2.3100 4.2700 -6.19%
  YoY % 3.19% 17.01% 2.99% 4.93% -3.46% -45.90% -
  Horiz. % 68.15% 66.04% 56.44% 54.80% 52.22% 54.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,440
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 79.63 87.53 88.66 131.36 84.04 141.43 150.25 -10.03%
  YoY % -9.03% -1.27% -32.51% 56.31% -40.58% -5.87% -
  Horiz. % 53.00% 58.26% 59.01% 87.43% 55.93% 94.13% 100.00%
EPS -3.34 1.38 -1.86 -0.13 7.23 -32.70 -11.47 -18.57%
  YoY % -342.03% 174.19% -1,330.77% -101.80% 122.11% -185.09% -
  Horiz. % 29.12% -12.03% 16.22% 1.13% -63.03% 285.09% 100.00%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 4.50 -22.16%
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.22% 44.44% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7275 0.7051 0.6025 0.5850 0.5575 0.5775 1.0675 -6.19%
  YoY % 3.18% 17.03% 2.99% 4.93% -3.46% -45.90% -
  Horiz. % 68.15% 66.05% 56.44% 54.80% 52.22% 54.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.3400 3.9300 2.4800 2.5500 2.7300 3.1400 3.9900 -
P/RPS 1.05 1.12 0.70 0.49 0.81 0.56 0.66 8.04%
  YoY % -6.25% 60.00% 42.86% -39.51% 44.64% -15.15% -
  Horiz. % 159.09% 169.70% 106.06% 74.24% 122.73% 84.85% 100.00%
P/EPS -25.00 164.95 -33.42 -499.02 9.43 -2.40 -8.70 19.22%
  YoY % -115.16% 593.57% 93.30% -5,391.83% 492.92% 72.41% -
  Horiz. % 287.36% -1,895.98% 384.14% 5,735.86% -108.39% 27.59% 100.00%
EY -4.00 0.61 -2.99 -0.20 10.60 -41.66 -11.50 -16.13%
  YoY % -755.74% 120.40% -1,395.00% -101.89% 125.44% -262.26% -
  Horiz. % 34.78% -5.30% 26.00% 1.74% -92.17% 362.26% 100.00%
DY 1.20 2.04 0.00 0.00 0.00 0.00 4.51 -19.79%
  YoY % -41.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.61% 45.23% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.15 1.41 1.03 1.09 1.22 1.36 0.93 3.60%
  YoY % -18.44% 36.89% -5.50% -10.66% -10.29% 46.24% -
  Horiz. % 123.66% 151.61% 110.75% 117.20% 131.18% 146.24% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 05/03/18 27/02/17 19/02/16 24/02/15 28/02/14 26/02/13 23/02/12 -
Price 3.1000 4.0900 2.3100 2.8300 2.8600 3.1300 4.5800 -
P/RPS 0.97 1.17 0.65 0.54 0.85 0.55 0.76 4.15%
  YoY % -17.09% 80.00% 20.37% -36.47% 54.55% -27.63% -
  Horiz. % 127.63% 153.95% 85.53% 71.05% 111.84% 72.37% 100.00%
P/EPS -23.21 171.66 -31.13 -553.82 9.88 -2.39 -9.99 15.07%
  YoY % -113.52% 651.43% 94.38% -5,705.47% 513.39% 76.08% -
  Horiz. % 232.33% -1,718.32% 311.61% 5,543.74% -98.90% 23.92% 100.00%
EY -4.31 0.58 -3.21 -0.18 10.12 -41.79 -10.01 -13.09%
  YoY % -843.10% 118.07% -1,683.33% -101.78% 124.22% -317.48% -
  Horiz. % 43.06% -5.79% 32.07% 1.80% -101.10% 417.48% 100.00%
DY 1.29 1.96 0.00 0.00 0.00 0.00 3.93 -16.93%
  YoY % -34.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.82% 49.87% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.47 0.96 1.21 1.28 1.35 1.07 -
  YoY % -27.21% 53.13% -20.66% -5.47% -5.19% 26.17% -
  Horiz. % 100.00% 137.38% 89.72% 113.08% 119.63% 126.17% 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.
 


 

201  163  518  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.44+0.01 
 REACH-WA 0.10+0.01 
 VC 0.085+0.005 
 QES 0.320.00 
 HIBISCS 1.03+0.02 
 HSI-H4O 0.45-0.025 
 NEXGRAM 0.0250.00 
 MYEG 1.77+0.02 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. 宜鼎营收标青 星洲日報/投資致富‧企業故事
5. 减PET塑料.增产10%.星狮9050万推无菌生产线 星洲日報/投資致富‧企業故事
Partners & Brokers