Highlights

[MSC] QoQ Annualized Quarter 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 -     -59.21%    YoY -     -57.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,324,269 1,367,540 1,427,816 1,436,177 1,490,210 1,428,986 1,626,456 -12.79%
  QoQ % -3.16% -4.22% -0.58% -3.63% 4.28% -12.14% -
  Horiz. % 81.42% 84.08% 87.79% 88.30% 91.62% 87.86% 100.00%
PBT 40,545 26,780 28,256 27,694 55,005 59,164 70,800 -31.02%
  QoQ % 51.40% -5.22% 2.03% -49.65% -7.03% -16.44% -
  Horiz. % 57.27% 37.82% 39.91% 39.12% 77.69% 83.56% 100.00%
Tax -15,609 -12,694 -9,920 -11,767 -15,958 -15,888 -20,308 -16.08%
  QoQ % -22.97% -27.96% 15.70% 26.27% -0.44% 21.76% -
  Horiz. % 76.86% 62.51% 48.85% 57.94% 78.58% 78.24% 100.00%
NP 24,936 14,086 18,336 15,927 39,046 43,276 50,492 -37.49%
  QoQ % 77.03% -23.18% 15.13% -59.21% -9.77% -14.29% -
  Horiz. % 49.39% 27.90% 36.31% 31.54% 77.33% 85.71% 100.00%
NP to SH 24,937 14,086 18,336 15,928 39,048 43,276 50,492 -37.49%
  QoQ % 77.04% -23.18% 15.12% -59.21% -9.77% -14.29% -
  Horiz. % 49.39% 27.90% 36.31% 31.55% 77.34% 85.71% 100.00%
Tax Rate 38.50 % 47.40 % 35.11 % 42.49 % 29.01 % 26.85 % 28.68 % 21.67%
  QoQ % -18.78% 35.00% -17.37% 46.47% 8.04% -6.38% -
  Horiz. % 134.24% 165.27% 122.42% 148.15% 101.15% 93.62% 100.00%
Total Cost 1,299,333 1,353,454 1,409,480 1,420,250 1,451,164 1,385,710 1,575,964 -12.06%
  QoQ % -4.00% -3.97% -0.76% -2.13% 4.72% -12.07% -
  Horiz. % 82.45% 85.88% 89.44% 90.12% 92.08% 87.93% 100.00%
Net Worth 331,999 291,000 293,000 291,000 304,999 296,000 294,000 8.43%
  QoQ % 14.09% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 112.93% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 4,000 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 25.11 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 331,999 291,000 293,000 291,000 304,999 296,000 294,000 8.43%
  QoQ % 14.09% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 112.93% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
NOSH 400,000 100,000 100,000 100,000 100,000 100,000 100,000 151.77%
  QoQ % 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.88 % 1.03 % 1.28 % 1.11 % 2.62 % 3.03 % 3.10 % -28.33%
  QoQ % 82.52% -19.53% 15.32% -57.63% -13.53% -2.26% -
  Horiz. % 60.65% 33.23% 41.29% 35.81% 84.52% 97.74% 100.00%
ROE 7.51 % 4.84 % 6.26 % 5.47 % 12.80 % 14.62 % 17.17 % -42.35%
  QoQ % 55.17% -22.68% 14.44% -57.27% -12.45% -14.85% -
  Horiz. % 43.74% 28.19% 36.46% 31.86% 74.55% 85.15% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 331.07 1,367.54 1,427.82 1,436.18 1,490.21 1,428.99 1,626.46 -65.36%
  QoQ % -75.79% -4.22% -0.58% -3.63% 4.28% -12.14% -
  Horiz. % 20.36% 84.08% 87.79% 88.30% 91.62% 87.86% 100.00%
EPS 6.27 14.00 18.40 15.90 39.07 43.20 50.40 -75.05%
  QoQ % -55.21% -23.91% 15.72% -59.30% -9.56% -14.29% -
  Horiz. % 12.44% 27.78% 36.51% 31.55% 77.52% 85.71% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8300 2.9100 2.9300 2.9100 3.0500 2.9600 2.9400 -56.93%
  QoQ % -71.48% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 28.23% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 331.07 341.89 356.95 359.04 372.55 357.25 406.61 -12.79%
  QoQ % -3.16% -4.22% -0.58% -3.63% 4.28% -12.14% -
  Horiz. % 81.42% 84.08% 87.79% 88.30% 91.62% 87.86% 100.00%
EPS 6.27 3.52 4.58 3.98 9.76 10.82 12.62 -37.24%
  QoQ % 78.12% -23.14% 15.08% -59.22% -9.80% -14.26% -
  Horiz. % 49.68% 27.89% 36.29% 31.54% 77.34% 85.74% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8300 0.7275 0.7325 0.7275 0.7625 0.7400 0.7350 8.43%
  QoQ % 14.09% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 112.93% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7900 3.0000 2.8000 3.3400 3.6500 3.9900 3.5400 -
P/RPS 0.24 0.22 0.20 0.23 0.24 0.28 0.22 5.97%
  QoQ % 9.09% 10.00% -13.04% -4.17% -14.29% 27.27% -
  Horiz. % 109.09% 100.00% 90.91% 104.55% 109.09% 127.27% 100.00%
P/EPS 12.67 21.30 15.27 20.97 9.35 9.22 7.01 48.33%
  QoQ % -40.52% 39.49% -27.18% 124.28% 1.41% 31.53% -
  Horiz. % 180.74% 303.85% 217.83% 299.14% 133.38% 131.53% 100.00%
EY 7.89 4.70 6.55 4.77 10.70 10.85 14.26 -32.58%
  QoQ % 67.87% -28.24% 37.32% -55.42% -1.38% -23.91% -
  Horiz. % 55.33% 32.96% 45.93% 33.45% 75.04% 76.09% 100.00%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.95 1.03 0.96 1.15 1.20 1.35 1.20 -14.41%
  QoQ % -7.77% 7.29% -16.52% -4.17% -11.11% 12.50% -
  Horiz. % 79.17% 85.83% 80.00% 95.83% 100.00% 112.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 10/08/18 08/05/18 05/03/18 09/11/17 07/08/17 02/08/17 -
Price 0.7300 3.6100 3.2600 3.1000 3.5900 4.1200 4.1700 -
P/RPS 0.22 0.26 0.23 0.22 0.24 0.29 0.26 -10.53%
  QoQ % -15.38% 13.04% 4.55% -8.33% -17.24% 11.54% -
  Horiz. % 84.62% 100.00% 88.46% 84.62% 92.31% 111.54% 100.00%
P/EPS 11.71 25.63 17.78 19.46 9.19 9.52 8.26 26.17%
  QoQ % -54.31% 44.15% -8.63% 111.75% -3.47% 15.25% -
  Horiz. % 141.77% 310.29% 215.25% 235.59% 111.26% 115.25% 100.00%
EY 8.54 3.90 5.62 5.14 10.88 10.50 12.11 -20.76%
  QoQ % 118.97% -30.60% 9.34% -52.76% 3.62% -13.29% -
  Horiz. % 70.52% 32.20% 46.41% 42.44% 89.84% 86.71% 100.00%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 1.24 1.11 1.07 1.18 1.39 1.42 -27.29%
  QoQ % -29.03% 11.71% 3.74% -9.32% -15.11% -2.11% -
  Horiz. % 61.97% 87.32% 78.17% 75.35% 83.10% 97.89% 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.
 


 

202  233  553  1337 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 HSI-C7J 0.215-0.035 
 GPACKET-WB 0.27+0.005 
 SAPNRG 0.285-0.005 
 KNM 0.405+0.01 
 HSI-C7F 0.39-0.065 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
8. 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?(Part 2) Ten Ninety
Partners & Brokers