Highlights

[MSC] QoQ Cumulative 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 -     71.42%    YoY -     47.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 356,954 1,436,177 1,117,658 714,493 406,614 1,477,941 1,127,805 -53.59%
  QoQ % -75.15% 28.50% 56.43% 75.72% -72.49% 31.05% -
  Horiz. % 31.65% 127.34% 99.10% 63.35% 36.05% 131.05% 100.00%
PBT 7,064 27,694 41,254 29,582 17,700 52,961 46,596 -71.60%
  QoQ % -74.49% -32.87% 39.46% 67.13% -66.58% 13.66% -
  Horiz. % 15.16% 59.43% 88.54% 63.49% 37.99% 113.66% 100.00%
Tax -2,480 -11,767 -11,969 -7,944 -5,077 -15,511 -14,646 -69.43%
  QoQ % 78.92% 1.69% -50.67% -56.47% 67.27% -5.91% -
  Horiz. % 16.93% 80.34% 81.72% 54.24% 34.66% 105.91% 100.00%
NP 4,584 15,927 29,285 21,638 12,623 37,450 31,950 -72.63%
  QoQ % -71.22% -45.61% 35.34% 71.42% -66.29% 17.21% -
  Horiz. % 14.35% 49.85% 91.66% 67.72% 39.51% 117.21% 100.00%
NP to SH 4,584 15,928 29,286 21,638 12,623 37,452 31,951 -72.63%
  QoQ % -71.22% -45.61% 35.35% 71.42% -66.30% 17.22% -
  Horiz. % 14.35% 49.85% 91.66% 67.72% 39.51% 117.22% 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 352,370 1,420,250 1,088,373 692,855 393,991 1,440,491 1,095,855 -53.10%
  QoQ % -75.19% 30.49% 57.09% 75.86% -72.65% 31.45% -
  Horiz. % 32.15% 129.60% 99.32% 63.23% 35.95% 131.45% 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 1.56 % 5.47 % 9.60 % 7.31 % 4.29 % 13.30 % 11.79 % -74.07%
  QoQ % -71.48% -43.02% 31.33% 70.40% -67.74% 12.81% -
  Horiz. % 13.23% 46.40% 81.42% 62.00% 36.39% 112.81% 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 356.95 1,436.18 1,117.66 714.49 406.61 1,479.84 1,127.81 -53.59%
  QoQ % -75.15% 28.50% 56.43% 75.72% -72.52% 31.21% -
  Horiz. % 31.65% 127.34% 99.10% 63.35% 36.05% 131.21% 100.00%
EPS 4.60 15.90 29.30 21.60 12.60 37.50 32.00 -72.59%
  QoQ % -71.07% -45.73% 35.65% 71.43% -66.40% 17.19% -
  Horiz. % 14.38% 49.69% 91.56% 67.50% 39.38% 117.19% 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 89.24 359.04 279.41 178.62 101.65 369.49 281.95 -53.59%
  QoQ % -75.14% 28.50% 56.43% 75.72% -72.49% 31.05% -
  Horiz. % 31.65% 127.34% 99.10% 63.35% 36.05% 131.05% 100.00%
EPS 1.15 3.98 7.32 5.41 3.16 9.36 7.99 -72.57%
  QoQ % -71.11% -45.63% 35.30% 71.20% -66.24% 17.15% -
  Horiz. % 14.39% 49.81% 91.61% 67.71% 39.55% 117.15% 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 0.78 0.23 0.33 0.56 0.87 0.27 0.31 85.10%
  QoQ % 239.13% -30.30% -41.07% -35.63% 222.22% -12.90% -
  Horiz. % 251.61% 74.19% 106.45% 180.65% 280.65% 87.10% 100.00%
P/EPS 61.08 20.97 12.46 18.44 28.04 11.43 11.11 211.82%
  QoQ % 191.27% 68.30% -32.43% -34.24% 145.32% 2.88% -
  Horiz. % 549.78% 188.75% 112.15% 165.98% 252.39% 102.88% 100.00%
EY 1.64 4.77 8.02 5.42 3.57 8.75 9.00 -67.89%
  QoQ % -65.62% -40.52% 47.97% 51.82% -59.20% -2.78% -
  Horiz. % 18.22% 53.00% 89.11% 60.22% 39.67% 97.22% 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 0.91 0.22 0.32 0.58 1.03 0.28 0.34 92.89%
  QoQ % 313.64% -31.25% -44.83% -43.69% 267.86% -17.65% -
  Horiz. % 267.65% 64.71% 94.12% 170.59% 302.94% 82.35% 100.00%
P/EPS 71.12 19.46 12.26 19.04 33.03 11.90 11.83 230.99%
  QoQ % 265.47% 58.73% -35.61% -42.36% 177.56% 0.59% -
  Horiz. % 601.18% 164.50% 103.63% 160.95% 279.21% 100.59% 100.00%
EY 1.41 5.14 8.16 5.25 3.03 8.41 8.45 -69.72%
  QoQ % -72.57% -37.01% 55.43% 73.27% -63.97% -0.47% -
  Horiz. % 16.69% 60.83% 96.57% 62.13% 35.86% 99.53% 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.
 


 

260  289  581  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.395+0.015 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 OPCOM 0.71+0.08 
 KNM-WB 0.1950.00 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 MNC 0.115+0.015 

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. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 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
5. 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
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers