Highlights

[MSC] YoY TTM 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 -     -54.21%    YoY -     -57.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,280,906 1,436,177 1,477,941 1,746,749 1,915,179 1,581,980 2,322,990 -9.44%
  YoY % -10.81% -2.83% -15.39% -8.79% 21.06% -31.90% -
  Horiz. % 55.14% 61.82% 63.62% 75.19% 82.44% 68.10% 100.00%
PBT 49,779 27,694 52,961 3,238 44,992 70,378 -78,718 -
  YoY % 79.75% -47.71% 1,535.61% -92.80% -36.07% 189.41% -
  Horiz. % -63.24% -35.18% -67.28% -4.11% -57.16% -89.41% 100.00%
Tax -15,485 -11,767 -15,511 -8,038 -54,962 -59,403 -159,590 -32.20%
  YoY % -31.60% 24.14% -92.97% 85.38% 7.48% 62.78% -
  Horiz. % 9.70% 7.37% 9.72% 5.04% 34.44% 37.22% 100.00%
NP 34,294 15,927 37,450 -4,800 -9,970 10,975 -238,308 -
  YoY % 115.32% -57.47% 880.21% 51.86% -190.84% 104.61% -
  Horiz. % -14.39% -6.68% -15.71% 2.01% 4.18% -4.61% 100.00%
NP to SH 34,297 15,928 37,452 -4,795 -9,865 16,783 -172,271 -
  YoY % 115.33% -57.47% 881.06% 51.39% -158.78% 109.74% -
  Horiz. % -19.91% -9.25% -21.74% 2.78% 5.73% -9.74% 100.00%
Tax Rate 31.11 % 42.49 % 29.29 % 248.24 % 122.16 % 84.41 % - % -
  YoY % -26.78% 45.07% -88.20% 103.21% 44.72% 0.00% -
  Horiz. % 36.86% 50.34% 34.70% 294.09% 144.72% 100.00% -
Total Cost 1,246,612 1,420,250 1,440,491 1,751,549 1,925,149 1,571,005 2,561,298 -11.30%
  YoY % -12.23% -1.41% -17.76% -9.02% 22.54% -38.66% -
  Horiz. % 48.67% 55.45% 56.24% 68.39% 75.16% 61.34% 100.00%
Net Worth 348,000 291,000 281,999 241,000 233,999 223,000 230,999 7.07%
  YoY % 19.59% 3.19% 17.01% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 122.08% 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 0 0 0 0 -
  YoY % 100.00% -50.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.98% 49.99% 100.00% - - - -
Div Payout % 23.33 % 25.11 % 21.36 % - % - % - % - % -
  YoY % -7.09% 17.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.22% 117.56% 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 348,000 291,000 281,999 241,000 233,999 223,000 230,999 7.07%
  YoY % 19.59% 3.19% 17.01% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 122.08% 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 2.68 % 1.11 % 2.53 % -0.27 % -0.52 % 0.69 % -10.26 % -
  YoY % 141.44% -56.13% 1,037.04% 48.08% -175.36% 106.73% -
  Horiz. % -26.12% -10.82% -24.66% 2.63% 5.07% -6.73% 100.00%
ROE 9.86 % 5.47 % 13.28 % -1.99 % -4.22 % 7.53 % -74.58 % -
  YoY % 80.26% -58.81% 767.34% 52.84% -156.04% 110.10% -
  Horiz. % -13.22% -7.33% -17.81% 2.67% 5.66% -10.10% 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 320.23 1,436.18 1,477.94 1,746.75 1,915.18 1,581.98 2,322.99 -28.12%
  YoY % -77.70% -2.83% -15.39% -8.79% 21.06% -31.90% -
  Horiz. % 13.79% 61.82% 63.62% 75.19% 82.44% 68.10% 100.00%
EPS 8.57 15.93 37.45 -4.80 -9.87 16.78 -172.27 -
  YoY % -46.20% -57.46% 880.21% 51.37% -158.82% 109.74% -
  Horiz. % -4.97% -9.25% -21.74% 2.79% 5.73% -9.74% 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 320.23 359.04 369.49 436.69 478.79 395.50 580.75 -9.44%
  YoY % -10.81% -2.83% -15.39% -8.79% 21.06% -31.90% -
  Horiz. % 55.14% 61.82% 63.62% 75.19% 82.44% 68.10% 100.00%
EPS 8.57 3.98 9.36 -1.20 -2.47 4.20 -43.07 -
  YoY % 115.33% -57.48% 880.00% 51.42% -158.81% 109.75% -
  Horiz. % -19.90% -9.24% -21.73% 2.79% 5.73% -9.75% 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 0.7050 0.6025 0.5850 0.5575 0.5775 7.07%
  YoY % 19.59% 3.19% 17.01% 2.99% 4.93% -3.46% -
  Horiz. % 150.65% 125.97% 122.08% 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 0.22 0.23 0.27 0.14 0.13 0.17 0.14 7.82%
  YoY % -4.35% -14.81% 92.86% 7.69% -23.53% 21.43% -
  Horiz. % 157.14% 164.29% 192.86% 100.00% 92.86% 121.43% 100.00%
P/EPS 8.16 20.97 10.49 -51.72 -25.85 16.27 -1.82 -
  YoY % -61.09% 99.90% 120.28% -100.08% -258.88% 993.96% -
  Horiz. % -448.35% -1,152.20% -576.37% 2,841.76% 1,420.33% -893.96% 100.00%
EY 12.25 4.77 9.53 -1.93 -3.87 6.15 -54.86 -
  YoY % 156.81% -49.95% 593.78% 50.13% -162.93% 111.21% -
  Horiz. % -22.33% -8.69% -17.37% 3.52% 7.05% -11.21% 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 1.39 1.03 1.09 1.22 1.36 -8.46%
  YoY % -30.43% -17.27% 34.95% -5.50% -10.66% -10.29% -
  Horiz. % 58.82% 84.56% 102.21% 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 0.27 0.22 0.28 0.13 0.15 0.18 0.13 12.95%
  YoY % 22.73% -21.43% 115.38% -13.33% -16.67% 38.46% -
  Horiz. % 207.69% 169.23% 215.38% 100.00% 115.38% 138.46% 100.00%
P/EPS 9.91 19.46 10.92 -48.18 -28.69 17.04 -1.82 -
  YoY % -49.08% 78.21% 122.67% -67.93% -268.37% 1,036.26% -
  Horiz. % -544.51% -1,069.23% -600.00% 2,647.25% 1,576.37% -936.26% 100.00%
EY 10.09 5.14 9.16 -2.08 -3.49 5.87 -55.04 -
  YoY % 96.30% -43.89% 540.38% 40.40% -159.45% 110.66% -
  Horiz. % -18.33% -9.34% -16.64% 3.78% 6.34% -10.66% 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 1.45 0.96 1.21 1.28 1.35 -5.20%
  YoY % -8.41% -26.21% 51.04% -20.66% -5.47% -5.19% -
  Horiz. % 72.59% 79.26% 107.41% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers