[MSC] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 33.54%
YoY- 23.05%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,117,658 1,127,805 1,329,100 1,389,735 1,245,812 1,757,274 2,497,543 -12.53%
PBT 41,254 46,596 7,621 39,349 16,730 -67,360 151,076 -19.43%
Tax -11,969 -14,646 -4,999 -48,816 -28,932 536 -38,893 -17.81%
NP 29,285 31,950 2,622 -9,467 -12,202 -66,824 112,183 -20.03%
-
NP to SH 29,286 31,951 2,626 -9,354 -12,156 -41,465 106,389 -19.32%
-
Tax Rate 29.01% 31.43% 65.60% 124.06% 172.93% - 25.74% -
Total Cost 1,088,373 1,095,855 1,326,478 1,399,202 1,258,014 1,824,098 2,385,360 -12.24%
-
Net Worth 304,999 271,000 240,380 225,000 220,000 360,999 449,393 -6.25%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 304,999 271,000 240,380 225,000 220,000 360,999 449,393 -6.25%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 97,694 0.38%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.62% 2.83% 0.20% -0.68% -0.98% -3.80% 4.49% -
ROE 9.60% 11.79% 1.09% -4.16% -5.53% -11.49% 23.67% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,117.66 1,127.81 1,315.94 1,389.74 1,245.81 1,757.27 2,556.49 -12.87%
EPS 29.30 32.00 2.60 -9.40 -12.20 -41.50 108.90 -19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.71 2.38 2.25 2.20 3.61 4.60 -6.61%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 266.11 268.53 316.45 330.89 296.62 418.40 594.65 -12.53%
EPS 6.97 7.61 0.63 -2.23 -2.89 -9.87 25.33 -19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7262 0.6452 0.5723 0.5357 0.5238 0.8595 1.07 -6.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.65 3.55 2.29 3.26 2.69 3.15 3.56 -
P/RPS 0.33 0.31 0.21 0.23 0.22 0.18 0.14 15.34%
P/EPS 12.46 11.11 88.08 -34.85 -22.13 -7.60 3.27 24.95%
EY 8.02 9.00 1.14 -2.87 -4.52 -13.16 30.59 -19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.31 0.96 1.45 1.22 0.87 0.77 7.66%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/11/17 04/11/16 09/11/15 10/11/14 12/11/13 06/11/12 04/11/11 -
Price 3.59 3.78 2.35 3.18 2.97 3.21 3.97 -
P/RPS 0.32 0.34 0.21 0.23 0.24 0.18 0.16 12.23%
P/EPS 12.26 11.83 90.38 -34.00 -24.43 -7.74 3.65 22.35%
EY 8.16 8.45 1.11 -2.94 -4.09 -12.92 27.43 -18.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.39 0.99 1.41 1.35 0.89 0.86 5.40%

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