Highlights

[MSC] QoQ Cumulative 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 -     -45.61%    YoY -     -57.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 993,202 683,770 356,954 1,436,177 1,117,658 714,493 406,614 81.27%
  QoQ % 45.25% 91.56% -75.15% 28.50% 56.43% 75.72% -
  Horiz. % 244.26% 168.16% 87.79% 353.20% 274.87% 175.72% 100.00%
PBT 30,409 13,390 7,064 27,694 41,254 29,582 17,700 43.40%
  QoQ % 127.10% 89.55% -74.49% -32.87% 39.46% 67.13% -
  Horiz. % 171.80% 75.65% 39.91% 156.46% 233.07% 167.13% 100.00%
Tax -11,707 -6,347 -2,480 -11,767 -11,969 -7,944 -5,077 74.45%
  QoQ % -84.45% -155.93% 78.92% 1.69% -50.67% -56.47% -
  Horiz. % 230.59% 125.01% 48.85% 231.77% 235.75% 156.47% 100.00%
NP 18,702 7,043 4,584 15,927 29,285 21,638 12,623 29.93%
  QoQ % 165.54% 53.64% -71.22% -45.61% 35.34% 71.42% -
  Horiz. % 148.16% 55.79% 36.31% 126.17% 232.00% 171.42% 100.00%
NP to SH 18,703 7,043 4,584 15,928 29,286 21,638 12,623 29.94%
  QoQ % 165.55% 53.64% -71.22% -45.61% 35.35% 71.42% -
  Horiz. % 148.17% 55.79% 36.31% 126.18% 232.01% 171.42% 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 974,500 676,727 352,370 1,420,250 1,088,373 692,855 393,991 82.79%
  QoQ % 44.00% 92.05% -75.19% 30.49% 57.09% 75.86% -
  Horiz. % 247.34% 171.76% 89.44% 360.48% 276.24% 175.86% 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 5.63 % 2.42 % 1.56 % 5.47 % 9.60 % 7.31 % 4.29 % 19.85%
  QoQ % 132.64% 55.13% -71.48% -43.02% 31.33% 70.40% -
  Horiz. % 131.24% 56.41% 36.36% 127.51% 223.78% 170.40% 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 248.30 683.77 356.95 1,436.18 1,117.66 714.49 406.61 -28.00%
  QoQ % -63.69% 91.56% -75.15% 28.50% 56.43% 75.72% -
  Horiz. % 61.07% 168.16% 87.79% 353.21% 274.87% 175.72% 100.00%
EPS 4.70 7.00 4.60 15.90 29.30 21.60 12.60 -48.15%
  QoQ % -32.86% 52.17% -71.07% -45.73% 35.65% 71.43% -
  Horiz. % 37.30% 55.56% 36.51% 126.19% 232.54% 171.43% 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 248.40 171.01 89.27 359.18 279.52 178.69 101.69 81.28%
  QoQ % 45.25% 91.56% -75.15% 28.50% 56.43% 75.72% -
  Horiz. % 244.27% 168.17% 87.79% 353.21% 274.87% 175.72% 100.00%
EPS 4.68 1.76 1.15 3.98 7.32 5.41 3.16 29.90%
  QoQ % 165.91% 53.04% -71.11% -45.63% 35.30% 71.20% -
  Horiz. % 148.10% 55.70% 36.39% 125.95% 231.65% 171.20% 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 0.8303 0.7278 0.7328 0.7278 0.7628 0.7403 0.7353 8.43%
  QoQ % 14.08% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 112.92% 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 0.32 0.44 0.78 0.23 0.33 0.56 0.87 -48.63%
  QoQ % -27.27% -43.59% 239.13% -30.30% -41.07% -35.63% -
  Horiz. % 36.78% 50.57% 89.66% 26.44% 37.93% 64.37% 100.00%
P/EPS 16.90 42.60 61.08 20.97 12.46 18.44 28.04 -28.63%
  QoQ % -60.33% -30.26% 191.27% 68.30% -32.43% -34.24% -
  Horiz. % 60.27% 151.93% 217.83% 74.79% 44.44% 65.76% 100.00%
EY 5.92 2.35 1.64 4.77 8.02 5.42 3.57 40.06%
  QoQ % 151.91% 43.29% -65.62% -40.52% 47.97% 51.82% -
  Horiz. % 165.83% 65.83% 45.94% 133.61% 224.65% 151.82% 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 0.29 0.53 0.91 0.22 0.32 0.58 1.03 -57.01%
  QoQ % -45.28% -41.76% 313.64% -31.25% -44.83% -43.69% -
  Horiz. % 28.16% 51.46% 88.35% 21.36% 31.07% 56.31% 100.00%
P/EPS 15.61 51.26 71.12 19.46 12.26 19.04 33.03 -39.30%
  QoQ % -69.55% -27.92% 265.47% 58.73% -35.61% -42.36% -
  Horiz. % 47.26% 155.19% 215.32% 58.92% 37.12% 57.64% 100.00%
EY 6.41 1.95 1.41 5.14 8.16 5.25 3.03 64.72%
  QoQ % 228.72% 38.30% -72.57% -37.01% 55.43% 73.27% -
  Horiz. % 211.55% 64.36% 46.53% 169.64% 269.31% 173.27% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers