[MSC] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -195.64%
YoY- -238.38%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 714,493 804,680 834,615 860,806 825,478 1,315,687 1,590,500 -12.47%
PBT 29,582 29,818 -21,157 30,092 30,166 -68,353 99,171 -18.24%
Tax -7,944 -15,166 3,358 -44,290 -19,512 8,062 -29,125 -19.45%
NP 21,638 14,652 -17,799 -14,198 10,654 -60,291 70,046 -17.76%
-
NP to SH 21,638 14,652 -17,795 -14,075 10,171 -40,539 64,577 -16.64%
-
Tax Rate 26.85% 50.86% - 147.18% 64.68% - 29.37% -
Total Cost 692,855 790,028 852,414 875,004 814,824 1,375,978 1,520,454 -12.26%
-
Net Worth 296,000 252,999 224,936 225,000 241,000 370,000 415,068 -5.47%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 11,583 -
Div Payout % - - - - - - 17.94% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 296,000 252,999 224,936 225,000 241,000 370,000 415,068 -5.47%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 96,527 0.59%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.03% 1.82% -2.13% -1.65% 1.29% -4.58% 4.40% -
ROE 7.31% 5.79% -7.91% -6.26% 4.22% -10.96% 15.56% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 714.49 804.68 834.85 860.81 825.48 1,315.69 1,647.71 -12.98%
EPS 21.60 14.70 -17.80 -14.10 10.20 -40.50 66.90 -17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 2.96 2.53 2.25 2.25 2.41 3.70 4.30 -6.02%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 170.12 191.59 198.72 204.95 196.54 313.26 378.69 -12.47%
EPS 5.15 3.49 -4.24 -3.35 2.42 -9.65 15.38 -16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.76 -
NAPS 0.7048 0.6024 0.5356 0.5357 0.5738 0.881 0.9883 -5.47%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.99 2.62 2.46 3.38 3.25 3.80 4.53 -
P/RPS 0.56 0.33 0.34 0.39 0.39 0.29 0.27 12.91%
P/EPS 18.44 17.88 -13.82 -24.01 31.95 -9.37 6.77 18.15%
EY 5.42 5.59 -7.24 -4.16 3.13 -10.67 14.77 -15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 -
P/NAPS 1.35 1.04 1.09 1.50 1.35 1.03 1.05 4.27%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 07/08/17 10/08/16 12/08/15 12/08/14 06/08/13 08/08/12 10/08/11 -
Price 4.12 2.90 2.35 3.21 3.36 3.76 4.14 -
P/RPS 0.58 0.36 0.32 0.37 0.41 0.29 0.25 15.04%
P/EPS 19.04 19.79 -13.20 -22.81 33.04 -9.28 6.19 20.57%
EY 5.25 5.05 -7.57 -4.38 3.03 -10.78 16.16 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.90 -
P/NAPS 1.39 1.15 1.04 1.43 1.39 1.02 0.96 6.35%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment