[MSC] QoQ Cumulative Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
MSC 4Q 2017 Results - Bursa.pdf 
