[MSC] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 238.06%
YoY- 109.74%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative 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 1,464,855 1,915,179 1,581,980 2,185,686 3,098,551 2,738,834 -9.76%
PBT 52,961 3,238 44,992 70,619 36,075 91,132 -78,463 -
Tax -15,511 -8,038 -54,962 -59,644 -274,383 -34,476 -21,768 -5.48%
NP 37,450 -4,800 -9,970 10,975 -238,308 56,656 -100,231 -
-
NP to SH 37,452 -4,795 -9,865 16,783 -172,271 60,523 -80,248 -
-
Tax Rate 29.29% 248.24% 122.16% 84.46% 760.59% 37.83% - -
Total Cost 1,440,491 1,469,655 1,925,149 1,571,005 2,423,994 3,041,895 2,839,065 -10.68%
-
Net Worth 281,639 241,000 233,999 223,000 230,999 426,999 264,743 1.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,989 - - - - 18,000 - -
Div Payout % 21.33% - - - - 29.74% - -
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 281,639 241,000 233,999 223,000 230,999 426,999 264,743 1.03%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 74,998 4.90%
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% -0.33% -0.52% 0.69% -10.90% 1.83% -3.66% -
ROE 13.30% -1.99% -4.22% 7.53% -74.58% 14.17% -30.31% -
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 1,479.84 1,464.86 1,915.18 1,581.98 2,185.69 3,098.55 3,651.87 -13.96%
EPS 37.50 -4.80 -9.90 16.80 -172.30 61.60 -107.00 -
DPS 8.00 0.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 2.82 2.41 2.34 2.23 2.31 4.27 3.53 -3.67%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 351.89 348.78 456.00 376.66 520.40 737.75 652.10 -9.76%
EPS 8.92 -1.14 -2.35 4.00 -41.02 14.41 -19.11 -
DPS 1.90 0.00 0.00 0.00 0.00 4.29 0.00 -
NAPS 0.6706 0.5738 0.5571 0.531 0.55 1.0167 0.6303 1.03%
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 3.93 2.48 2.55 2.73 3.14 3.99 4.47 -
P/RPS 0.27 0.17 0.13 0.17 0.14 0.13 0.12 14.45%
P/EPS 11.43 -51.72 -25.85 16.27 -1.82 6.59 -4.18 -
EY 8.75 -1.93 -3.87 6.15 -54.86 15.17 -23.94 -
DY 2.04 0.00 0.00 0.00 0.00 4.51 0.00 -
P/NAPS 1.41 1.03 1.09 1.22 1.36 0.93 1.27 1.75%
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 4.09 2.31 2.83 2.86 3.13 4.58 4.15 -
P/RPS 0.28 0.16 0.15 0.18 0.14 0.15 0.11 16.83%
P/EPS 11.90 -48.18 -28.69 17.04 -1.82 7.57 -3.88 -
EY 8.41 -2.08 -3.49 5.87 -55.04 13.21 -25.78 -
DY 1.96 0.00 0.00 0.00 0.00 3.93 0.00 -
P/NAPS 1.47 0.96 1.21 1.28 1.35 1.07 1.18 3.72%

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