Highlights

[MSC] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 07-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -14.29%    YoY -     47.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,427,816 1,436,177 1,490,210 1,428,986 1,626,456 1,477,941 1,503,740 -3.40%
  QoQ % -0.58% -3.63% 4.28% -12.14% 10.05% -1.72% -
  Horiz. % 94.95% 95.51% 99.10% 95.03% 108.16% 98.28% 100.00%
PBT 28,256 27,694 55,005 59,164 70,800 52,961 62,128 -40.89%
  QoQ % 2.03% -49.65% -7.03% -16.44% 33.68% -14.76% -
  Horiz. % 45.48% 44.58% 88.54% 95.23% 113.96% 85.24% 100.00%
Tax -9,920 -11,767 -15,958 -15,888 -20,308 -15,511 -19,528 -36.36%
  QoQ % 15.70% 26.27% -0.44% 21.76% -30.93% 20.57% -
  Horiz. % 50.80% 60.26% 81.72% 81.36% 103.99% 79.43% 100.00%
NP 18,336 15,927 39,046 43,276 50,492 37,450 42,600 -43.02%
  QoQ % 15.13% -59.21% -9.77% -14.29% 34.83% -12.09% -
  Horiz. % 43.04% 37.39% 91.66% 101.59% 118.53% 87.91% 100.00%
NP to SH 18,336 15,928 39,048 43,276 50,492 37,452 42,601 -43.02%
  QoQ % 15.12% -59.21% -9.77% -14.29% 34.82% -12.09% -
  Horiz. % 43.04% 37.39% 91.66% 101.58% 118.52% 87.91% 100.00%
Tax Rate 35.11 % 42.49 % 29.01 % 26.85 % 28.68 % 29.29 % 31.43 % 7.67%
  QoQ % -17.37% 46.47% 8.04% -6.38% -2.08% -6.81% -
  Horiz. % 111.71% 135.19% 92.30% 85.43% 91.25% 93.19% 100.00%
Total Cost 1,409,480 1,420,250 1,451,164 1,385,710 1,575,964 1,440,491 1,461,140 -2.37%
  QoQ % -0.76% -2.13% 4.72% -12.07% 9.40% -1.41% -
  Horiz. % 96.46% 97.20% 99.32% 94.84% 107.86% 98.59% 100.00%
Net Worth 293,000 291,000 304,999 296,000 294,000 281,639 271,000 5.35%
  QoQ % 0.69% -4.59% 3.04% 0.68% 4.39% 3.93% -
  Horiz. % 108.12% 107.38% 112.55% 109.23% 108.49% 103.93% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 4,000 - - - 7,989 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.06% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 25.11 % - % - % - % 21.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.72% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 293,000 291,000 304,999 296,000 294,000 281,639 271,000 5.35%
  QoQ % 0.69% -4.59% 3.04% 0.68% 4.39% 3.93% -
  Horiz. % 108.12% 107.38% 112.55% 109.23% 108.49% 103.93% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.28 % 1.11 % 2.62 % 3.03 % 3.10 % 2.53 % 2.83 % -41.11%
  QoQ % 15.32% -57.63% -13.53% -2.26% 22.53% -10.60% -
  Horiz. % 45.23% 39.22% 92.58% 107.07% 109.54% 89.40% 100.00%
ROE 6.26 % 5.47 % 12.80 % 14.62 % 17.17 % 13.30 % 15.72 % -45.90%
  QoQ % 14.44% -57.27% -12.45% -14.85% 29.10% -15.39% -
  Horiz. % 39.82% 34.80% 81.42% 93.00% 109.22% 84.61% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,427.82 1,436.18 1,490.21 1,428.99 1,626.46 1,479.84 1,503.74 -3.40%
  QoQ % -0.58% -3.63% 4.28% -12.14% 9.91% -1.59% -
  Horiz. % 94.95% 95.51% 99.10% 95.03% 108.16% 98.41% 100.00%
EPS 18.40 15.90 39.07 43.20 50.40 37.50 42.67 -42.95%
  QoQ % 15.72% -59.30% -9.56% -14.29% 34.40% -12.12% -
  Horiz. % 43.12% 37.26% 91.56% 101.24% 118.12% 87.88% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.9300 2.9100 3.0500 2.9600 2.9400 2.8200 2.7100 5.35%
  QoQ % 0.69% -4.59% 3.04% 0.68% 4.26% 4.06% -
  Horiz. % 108.12% 107.38% 112.55% 109.23% 108.49% 104.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 356.95 359.04 372.55 357.25 406.61 369.49 375.94 -3.40%
  QoQ % -0.58% -3.63% 4.28% -12.14% 10.05% -1.72% -
  Horiz. % 94.95% 95.50% 99.10% 95.03% 108.16% 98.28% 100.00%
EPS 4.58 3.98 9.76 10.82 12.62 9.36 10.65 -43.06%
  QoQ % 15.08% -59.22% -9.80% -14.26% 34.83% -12.11% -
  Horiz. % 43.00% 37.37% 91.64% 101.60% 118.50% 87.89% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7325 0.7275 0.7625 0.7400 0.7350 0.7041 0.6775 5.35%
  QoQ % 0.69% -4.59% 3.04% 0.68% 4.39% 3.93% -
  Horiz. % 108.12% 107.38% 112.55% 109.23% 108.49% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.8000 3.3400 3.6500 3.9900 3.5400 3.9300 3.5500 -
P/RPS 0.20 0.23 0.24 0.28 0.22 0.27 0.24 -11.45%
  QoQ % -13.04% -4.17% -14.29% 27.27% -18.52% 12.50% -
  Horiz. % 83.33% 95.83% 100.00% 116.67% 91.67% 112.50% 100.00%
P/EPS 15.27 20.97 9.35 9.22 7.01 11.43 8.33 49.84%
  QoQ % -27.18% 124.28% 1.41% 31.53% -38.67% 37.21% -
  Horiz. % 183.31% 251.74% 112.24% 110.68% 84.15% 137.21% 100.00%
EY 6.55 4.77 10.70 10.85 14.26 8.75 12.00 -33.24%
  QoQ % 37.32% -55.42% -1.38% -23.91% 62.97% -27.08% -
  Horiz. % 54.58% 39.75% 89.17% 90.42% 118.83% 72.92% 100.00%
DY 0.00 1.20 0.00 0.00 0.00 2.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.82% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.96 1.15 1.20 1.35 1.20 1.41 1.31 -18.73%
  QoQ % -16.52% -4.17% -11.11% 12.50% -14.89% 7.63% -
  Horiz. % 73.28% 87.79% 91.60% 103.05% 91.60% 107.63% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 08/05/18 05/03/18 09/11/17 07/08/17 02/08/17 27/02/17 04/11/16 -
Price 3.2600 3.1000 3.5900 4.1200 4.1700 4.0900 3.7800 -
P/RPS 0.23 0.22 0.24 0.29 0.26 0.28 0.25 -5.41%
  QoQ % 4.55% -8.33% -17.24% 11.54% -7.14% 12.00% -
  Horiz. % 92.00% 88.00% 96.00% 116.00% 104.00% 112.00% 100.00%
P/EPS 17.78 19.46 9.19 9.52 8.26 11.90 8.87 59.05%
  QoQ % -8.63% 111.75% -3.47% 15.25% -30.59% 34.16% -
  Horiz. % 200.45% 219.39% 103.61% 107.33% 93.12% 134.16% 100.00%
EY 5.62 5.14 10.88 10.50 12.11 8.41 11.27 -37.14%
  QoQ % 9.34% -52.76% 3.62% -13.29% 44.00% -25.38% -
  Horiz. % 49.87% 45.61% 96.54% 93.17% 107.45% 74.62% 100.00%
DY 0.00 1.29 0.00 0.00 0.00 1.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.82% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.11 1.07 1.18 1.39 1.42 1.47 1.39 -13.94%
  QoQ % 3.74% -9.32% -15.11% -2.11% -3.40% 5.76% -
  Horiz. % 79.86% 76.98% 84.89% 100.00% 102.16% 105.76% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers