Highlights

[MSC] QoQ 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 -     -28.58%    YoY -     187.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 356,954 318,519 403,165 307,879 406,614 350,136 323,125 6.87%
  QoQ % 12.07% -21.00% 30.95% -24.28% 16.13% 8.36% -
  Horiz. % 110.47% 98.57% 124.77% 95.28% 125.84% 108.36% 100.00%
PBT 7,064 -13,560 11,672 11,882 17,700 6,365 16,778 -43.85%
  QoQ % 152.09% -216.18% -1.77% -32.87% 178.08% -62.06% -
  Horiz. % 42.10% -80.82% 69.57% 70.82% 105.50% 37.94% 100.00%
Tax -2,480 202 -4,025 -2,867 -5,077 -865 520 -
  QoQ % -1,327.72% 105.02% -40.39% 43.53% -486.94% -266.35% -
  Horiz. % -476.92% 38.85% -774.04% -551.35% -976.35% -166.35% 100.00%
NP 4,584 -13,358 7,647 9,015 12,623 5,500 17,298 -58.78%
  QoQ % 134.32% -274.68% -15.17% -28.58% 129.51% -68.20% -
  Horiz. % 26.50% -77.22% 44.21% 52.12% 72.97% 31.80% 100.00%
NP to SH 4,584 -13,358 7,648 9,015 12,623 5,501 17,299 -58.78%
  QoQ % 134.32% -274.66% -15.16% -28.58% 129.47% -68.20% -
  Horiz. % 26.50% -77.22% 44.21% 52.11% 72.97% 31.80% 100.00%
Tax Rate 35.11 % - % 34.48 % 24.13 % 28.68 % 13.59 % -3.10 % -
  QoQ % 0.00% 0.00% 42.89% -15.86% 111.04% 538.39% -
  Horiz. % -1,132.58% 0.00% -1,112.26% -778.39% -925.16% -438.39% 100.00%
Total Cost 352,370 331,877 395,518 298,864 393,991 344,636 305,827 9.91%
  QoQ % 6.17% -16.09% 32.34% -24.14% 14.32% 12.69% -
  Horiz. % 115.22% 108.52% 129.33% 97.72% 128.83% 112.69% 100.00%
Net Worth 293,000 291,000 304,999 296,000 294,000 282,051 271,000 5.35%
  QoQ % 0.69% -4.59% 3.04% 0.68% 4.24% 4.08% -
  Horiz. % 108.12% 107.38% 112.55% 109.23% 108.49% 104.08% 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 - - - 8,001 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.99% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 145.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 293,000 291,000 304,999 296,000 294,000 282,051 271,000 5.35%
  QoQ % 0.69% -4.59% 3.04% 0.68% 4.24% 4.08% -
  Horiz. % 108.12% 107.38% 112.55% 109.23% 108.49% 104.08% 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 % -4.19 % 1.90 % 2.93 % 3.10 % 1.57 % 5.35 % -61.49%
  QoQ % 130.55% -320.53% -35.15% -5.48% 97.45% -70.65% -
  Horiz. % 23.93% -78.32% 35.51% 54.77% 57.94% 29.35% 100.00%
ROE 1.56 % -4.59 % 2.51 % 3.05 % 4.29 % 1.95 % 6.38 % -60.93%
  QoQ % 133.99% -282.87% -17.70% -28.90% 120.00% -69.44% -
  Horiz. % 24.45% -71.94% 39.34% 47.81% 67.24% 30.56% 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 356.95 318.52 403.17 307.88 406.61 350.07 323.13 6.87%
  QoQ % 12.07% -21.00% 30.95% -24.28% 16.15% 8.34% -
  Horiz. % 110.47% 98.57% 124.77% 95.28% 125.83% 108.34% 100.00%
EPS 4.60 -13.40 7.60 9.00 12.60 5.50 17.30 -58.68%
  QoQ % 134.33% -276.32% -15.56% -28.57% 129.09% -68.21% -
  Horiz. % 26.59% -77.46% 43.93% 52.02% 72.83% 31.79% 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 79.63 100.79 76.97 101.65 87.53 80.78 6.87%
  QoQ % 12.07% -20.99% 30.95% -24.28% 16.13% 8.36% -
  Horiz. % 110.47% 98.58% 124.77% 95.28% 125.84% 108.36% 100.00%
EPS 1.15 -3.34 1.91 2.25 3.16 1.38 4.32 -58.65%
  QoQ % 134.43% -274.87% -15.11% -28.80% 128.99% -68.06% -
  Horiz. % 26.62% -77.31% 44.21% 52.08% 73.15% 31.94% 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 0.7051 0.6775 5.35%
  QoQ % 0.69% -4.59% 3.04% 0.68% 4.24% 4.07% -
  Horiz. % 108.12% 107.38% 112.55% 109.23% 108.49% 104.07% 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 1.05 0.91 1.30 0.87 1.12 1.10 -20.50%
  QoQ % -25.71% 15.38% -30.00% 49.43% -22.32% 1.82% -
  Horiz. % 70.91% 95.45% 82.73% 118.18% 79.09% 101.82% 100.00%
P/EPS 61.08 -25.00 47.72 44.26 28.04 164.95 20.52 107.06%
  QoQ % 344.32% -152.39% 7.82% 57.85% -83.00% 703.85% -
  Horiz. % 297.66% -121.83% 232.55% 215.69% 136.65% 803.85% 100.00%
EY 1.64 -4.00 2.10 2.26 3.57 0.61 4.87 -51.63%
  QoQ % 141.00% -290.48% -7.08% -36.69% 485.25% -87.47% -
  Horiz. % 33.68% -82.14% 43.12% 46.41% 73.31% 12.53% 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 0.97 0.89 1.34 1.03 1.17 1.17 -15.44%
  QoQ % -6.19% 8.99% -33.58% 30.10% -11.97% 0.00% -
  Horiz. % 77.78% 82.91% 76.07% 114.53% 88.03% 100.00% 100.00%
P/EPS 71.12 -23.21 46.94 45.70 33.03 171.66 21.85 119.79%
  QoQ % 406.42% -149.45% 2.71% 38.36% -80.76% 685.63% -
  Horiz. % 325.49% -106.22% 214.83% 209.15% 151.17% 785.63% 100.00%
EY 1.41 -4.31 2.13 2.19 3.03 0.58 4.58 -54.44%
  QoQ % 132.71% -302.35% -2.74% -27.72% 422.41% -87.34% -
  Horiz. % 30.79% -94.10% 46.51% 47.82% 66.16% 12.66% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers