Highlights

[MSC] YoY TTM 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 -     111.74%    YoY -     109.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,477,941 1,746,749 1,915,179 1,581,980 2,322,990 3,098,551 2,738,834 -9.76%
  YoY % -15.39% -8.79% 21.06% -31.90% -25.03% 13.13% -
  Horiz. % 53.96% 63.78% 69.93% 57.76% 84.82% 113.13% 100.00%
PBT 52,961 3,238 44,992 70,378 -78,718 91,132 -78,463 -
  YoY % 1,535.61% -92.80% -36.07% 189.41% -186.38% 216.15% -
  Horiz. % -67.50% -4.13% -57.34% -89.70% 100.32% -116.15% 100.00%
Tax -15,511 -8,038 -54,962 -59,403 -159,590 -34,476 -21,768 -5.49%
  YoY % -92.97% 85.38% 7.48% 62.78% -362.90% -58.38% -
  Horiz. % 71.26% 36.93% 252.49% 272.89% 733.14% 158.38% 100.00%
NP 37,450 -4,800 -9,970 10,975 -238,308 56,656 -100,231 -
  YoY % 880.21% 51.86% -190.84% 104.61% -520.62% 156.53% -
  Horiz. % -37.36% 4.79% 9.95% -10.95% 237.76% -56.53% 100.00%
NP to SH 37,452 -4,795 -9,865 16,783 -172,271 60,523 -80,249 -
  YoY % 881.06% 51.39% -158.78% 109.74% -384.64% 175.42% -
  Horiz. % -46.67% 5.98% 12.29% -20.91% 214.67% -75.42% 100.00%
Tax Rate 29.29 % 248.24 % 122.16 % 84.41 % - % 37.83 % - % -
  YoY % -88.20% 103.21% 44.72% 0.00% 0.00% 0.00% -
  Horiz. % 77.43% 656.20% 322.92% 223.13% 0.00% 100.00% -
Total Cost 1,440,491 1,751,549 1,925,149 1,571,005 2,561,298 3,041,895 2,839,065 -10.68%
  YoY % -17.76% -9.02% 22.54% -38.66% -15.80% 7.14% -
  Horiz. % 50.74% 61.69% 67.81% 55.34% 90.22% 107.14% 100.00%
Net Worth 281,999 241,000 233,999 223,000 230,999 426,999 264,725 1.06%
  YoY % 17.01% 2.99% 4.93% -3.46% -45.90% 61.30% -
  Horiz. % 106.53% 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 0 0 0 0 30,000 2,249 23.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,233.47% -
  Horiz. % 355.65% 0.00% 0.00% 0.00% 0.00% 1,333.47% 100.00%
Div Payout % 21.36 % - % - % - % - % 49.57 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.09% 0.00% 0.00% 0.00% 0.00% 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 281,999 241,000 233,999 223,000 230,999 426,999 264,725 1.06%
  YoY % 17.01% 2.99% 4.93% -3.46% -45.90% 61.30% -
  Horiz. % 106.53% 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 2.53 % -0.27 % -0.52 % 0.69 % -10.26 % 1.83 % -3.66 % -
  YoY % 1,037.04% 48.08% -175.36% 106.73% -660.66% 150.00% -
  Horiz. % -69.13% 7.38% 14.21% -18.85% 280.33% -50.00% 100.00%
ROE 13.28 % -1.99 % -4.22 % 7.53 % -74.58 % 14.17 % -30.31 % -
  YoY % 767.34% 52.84% -156.04% 110.10% -626.32% 146.75% -
  Horiz. % -43.81% 6.57% 13.92% -24.84% 246.06% -46.75% 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 1,477.94 1,746.75 1,915.18 1,581.98 2,322.99 3,098.55 3,652.11 -13.98%
  YoY % -15.39% -8.79% 21.06% -31.90% -25.03% -15.16% -
  Horiz. % 40.47% 47.83% 52.44% 43.32% 63.61% 84.84% 100.00%
EPS 37.45 -4.80 -9.87 16.78 -172.27 60.52 -107.01 -
  YoY % 880.21% 51.37% -158.82% 109.74% -384.65% 156.56% -
  Horiz. % -35.00% 4.49% 9.22% -15.68% 160.98% -56.56% 100.00%
DPS 8.00 0.00 0.00 0.00 0.00 30.00 3.00 17.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 900.00% -
  Horiz. % 266.67% 0.00% 0.00% 0.00% 0.00% 1,000.00% 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 369.49 436.69 478.79 395.50 580.75 774.64 684.71 -9.76%
  YoY % -15.39% -8.79% 21.06% -31.90% -25.03% 13.13% -
  Horiz. % 53.96% 63.78% 69.93% 57.76% 84.82% 113.13% 100.00%
EPS 9.36 -1.20 -2.47 4.20 -43.07 15.13 -20.06 -
  YoY % 880.00% 51.42% -158.81% 109.75% -384.67% 175.42% -
  Horiz. % -46.66% 5.98% 12.31% -20.94% 214.71% -75.42% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 7.50 0.56 23.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,239.29% -
  Horiz. % 357.14% 0.00% 0.00% 0.00% 0.00% 1,339.29% 100.00%
NAPS 0.7050 0.6025 0.5850 0.5575 0.5775 1.0675 0.6618 1.06%
  YoY % 17.01% 2.99% 4.93% -3.46% -45.90% 61.30% -
  Horiz. % 106.53% 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 0.27 0.14 0.13 0.17 0.14 0.13 0.12 14.46%
  YoY % 92.86% 7.69% -23.53% 21.43% 7.69% 8.33% -
  Horiz. % 225.00% 116.67% 108.33% 141.67% 116.67% 108.33% 100.00%
P/EPS 10.49 -51.72 -25.85 16.27 -1.82 6.59 -4.18 -
  YoY % 120.28% -100.08% -258.88% 993.96% -127.62% 257.66% -
  Horiz. % -250.96% 1,237.32% 618.42% -389.23% 43.54% -157.66% 100.00%
EY 9.53 -1.93 -3.87 6.15 -54.86 15.17 -23.94 -
  YoY % 593.78% 50.13% -162.93% 111.21% -461.63% 163.37% -
  Horiz. % -39.81% 8.06% 16.17% -25.69% 229.16% -63.37% 100.00%
DY 2.04 0.00 0.00 0.00 0.00 7.52 0.67 20.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,022.39% -
  Horiz. % 304.48% 0.00% 0.00% 0.00% 0.00% 1,122.39% 100.00%
P/NAPS 1.39 1.03 1.09 1.22 1.36 0.93 1.27 1.51%
  YoY % 34.95% -5.50% -10.66% -10.29% 46.24% -26.77% -
  Horiz. % 109.45% 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 0.28 0.13 0.15 0.18 0.13 0.15 0.11 16.83%
  YoY % 115.38% -13.33% -16.67% 38.46% -13.33% 36.36% -
  Horiz. % 254.55% 118.18% 136.36% 163.64% 118.18% 136.36% 100.00%
P/EPS 10.92 -48.18 -28.69 17.04 -1.82 7.57 -3.88 -
  YoY % 122.67% -67.93% -268.37% 1,036.26% -124.04% 295.10% -
  Horiz. % -281.44% 1,241.75% 739.43% -439.18% 46.91% -195.10% 100.00%
EY 9.16 -2.08 -3.49 5.87 -55.04 13.21 -25.79 -
  YoY % 540.38% 40.40% -159.45% 110.66% -516.65% 151.22% -
  Horiz. % -35.52% 8.07% 13.53% -22.76% 213.42% -51.22% 100.00%
DY 1.96 0.00 0.00 0.00 0.00 6.55 0.72 18.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 809.72% -
  Horiz. % 272.22% 0.00% 0.00% 0.00% 0.00% 909.72% 100.00%
P/NAPS 1.45 0.96 1.21 1.28 1.35 1.07 1.18 3.49%
  YoY % 51.04% -20.66% -5.47% -5.19% 26.17% -9.32% -
  Horiz. % 122.88% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers