Highlights

[MSC] QoQ Quarter Result on 2018-06-30 [#2]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 10-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -46.36%    YoY -     -72.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 307,446 287,704 309,432 326,816 356,954 318,519 403,165 -16.55%
  QoQ % 6.86% -7.02% -5.32% -8.44% 12.07% -21.00% -
  Horiz. % 76.26% 71.36% 76.75% 81.06% 88.54% 79.00% 100.00%
PBT 11,366 19,370 17,019 6,326 7,064 -13,560 11,672 -1.76%
  QoQ % -41.32% 13.81% 169.03% -10.45% 152.09% -216.18% -
  Horiz. % 97.38% 165.95% 145.81% 54.20% 60.52% -116.18% 100.00%
Tax -2,765 -3,778 -5,360 -3,867 -2,480 202 -4,025 -22.16%
  QoQ % 26.81% 29.51% -38.61% -55.93% -1,327.72% 105.02% -
  Horiz. % 68.70% 93.86% 133.17% 96.07% 61.61% -5.02% 100.00%
NP 8,601 15,592 11,659 2,459 4,584 -13,358 7,647 8.16%
  QoQ % -44.84% 33.73% 374.14% -46.36% 134.32% -274.68% -
  Horiz. % 112.48% 203.90% 152.47% 32.16% 59.95% -174.68% 100.00%
NP to SH 8,601 15,594 11,660 2,459 4,584 -13,358 7,648 8.15%
  QoQ % -44.84% 33.74% 374.18% -46.36% 134.32% -274.66% -
  Horiz. % 112.46% 203.90% 152.46% 32.15% 59.94% -174.66% 100.00%
Tax Rate 24.33 % 19.50 % 31.49 % 61.13 % 35.11 % - % 34.48 % -20.76%
  QoQ % 24.77% -38.08% -48.49% 74.11% 0.00% 0.00% -
  Horiz. % 70.56% 56.55% 91.33% 177.29% 101.83% 0.00% 100.00%
Total Cost 298,845 272,112 297,773 324,357 352,370 331,877 395,518 -17.06%
  QoQ % 9.82% -8.62% -8.20% -7.95% 6.17% -16.09% -
  Horiz. % 75.56% 68.80% 75.29% 82.01% 89.09% 83.91% 100.00%
Net Worth 355,999 348,000 331,999 291,000 293,000 291,000 304,999 10.87%
  QoQ % 2.30% 4.82% 14.09% -0.68% 0.69% -4.59% -
  Horiz. % 116.72% 114.10% 108.85% 95.41% 96.07% 95.41% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 8,000 - - - 4,000 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 51.30 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 355,999 348,000 331,999 291,000 293,000 291,000 304,999 10.87%
  QoQ % 2.30% 4.82% 14.09% -0.68% 0.69% -4.59% -
  Horiz. % 116.72% 114.10% 108.85% 95.41% 96.07% 95.41% 100.00%
NOSH 400,000 400,000 400,000 100,000 100,000 100,000 100,000 152.20%
  QoQ % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 400.00% 400.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.80 % 5.42 % 3.77 % 0.75 % 1.28 % -4.19 % 1.90 % 29.53%
  QoQ % -48.34% 43.77% 402.67% -41.41% 130.55% -320.53% -
  Horiz. % 147.37% 285.26% 198.42% 39.47% 67.37% -220.53% 100.00%
ROE 2.42 % 4.48 % 3.51 % 0.85 % 1.56 % -4.59 % 2.51 % -2.41%
  QoQ % -45.98% 27.64% 312.94% -45.51% 133.99% -282.87% -
  Horiz. % 96.41% 178.49% 139.84% 33.86% 62.15% -182.87% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 76.86 71.93 77.36 326.82 356.95 318.52 403.17 -66.91%
  QoQ % 6.85% -7.02% -76.33% -8.44% 12.07% -21.00% -
  Horiz. % 19.06% 17.84% 19.19% 81.06% 88.54% 79.00% 100.00%
EPS 2.20 3.90 2.90 2.50 4.60 -13.40 7.60 -56.27%
  QoQ % -43.59% 34.48% 16.00% -45.65% 134.33% -276.32% -
  Horiz. % 28.95% 51.32% 38.16% 32.89% 60.53% -176.32% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 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 0.8900 0.8700 0.8300 2.9100 2.9300 2.9100 3.0500 -56.04%
  QoQ % 2.30% 4.82% -71.48% -0.68% 0.69% -4.59% -
  Horiz. % 29.18% 28.52% 27.21% 95.41% 96.07% 95.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 76.86 71.93 77.36 81.70 89.24 79.63 100.79 -16.55%
  QoQ % 6.85% -7.02% -5.31% -8.45% 12.07% -20.99% -
  Horiz. % 76.26% 71.37% 76.75% 81.06% 88.54% 79.01% 100.00%
EPS 2.20 3.90 2.90 0.61 1.15 -3.34 1.91 9.89%
  QoQ % -43.59% 34.48% 375.41% -46.96% 134.43% -274.87% -
  Horiz. % 115.18% 204.19% 151.83% 31.94% 60.21% -174.87% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8900 0.8700 0.8300 0.7275 0.7325 0.7275 0.7625 10.87%
  QoQ % 2.30% 4.82% 14.09% -0.68% 0.69% -4.59% -
  Horiz. % 116.72% 114.10% 108.85% 95.41% 96.07% 95.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.9000 0.7000 0.7900 3.0000 2.8000 3.3400 3.6500 -
P/RPS 1.17 0.97 1.02 0.92 0.78 1.05 0.91 18.26%
  QoQ % 20.62% -4.90% 10.87% 17.95% -25.71% 15.38% -
  Horiz. % 128.57% 106.59% 112.09% 101.10% 85.71% 115.38% 100.00%
P/EPS 41.86 17.96 27.10 122.00 61.08 -25.00 47.72 -8.37%
  QoQ % 133.07% -33.73% -77.79% 99.74% 344.32% -152.39% -
  Horiz. % 87.72% 37.64% 56.79% 255.66% 128.00% -52.39% 100.00%
EY 2.39 5.57 3.69 0.82 1.64 -4.00 2.10 9.02%
  QoQ % -57.09% 50.95% 350.00% -50.00% 141.00% -290.48% -
  Horiz. % 113.81% 265.24% 175.71% 39.05% 78.10% -190.48% 100.00%
DY 0.00 2.86 0.00 0.00 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 238.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.01 0.80 0.95 1.03 0.96 1.15 1.20 -10.87%
  QoQ % 26.25% -15.79% -7.77% 7.29% -16.52% -4.17% -
  Horiz. % 84.17% 66.67% 79.17% 85.83% 80.00% 95.83% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 03/05/19 22/02/19 14/11/18 10/08/18 08/05/18 05/03/18 09/11/17 -
Price 0.9800 0.8500 0.7300 3.6100 3.2600 3.1000 3.5900 -
P/RPS 1.28 1.18 0.94 1.10 0.91 0.97 0.89 27.44%
  QoQ % 8.47% 25.53% -14.55% 20.88% -6.19% 8.99% -
  Horiz. % 143.82% 132.58% 105.62% 123.60% 102.25% 108.99% 100.00%
P/EPS 45.58 21.80 25.04 146.81 71.12 -23.21 46.94 -1.94%
  QoQ % 109.08% -12.94% -82.94% 106.43% 406.42% -149.45% -
  Horiz. % 97.10% 46.44% 53.34% 312.76% 151.51% -49.45% 100.00%
EY 2.19 4.59 3.99 0.68 1.41 -4.31 2.13 1.87%
  QoQ % -52.29% 15.04% 486.76% -51.77% 132.71% -302.35% -
  Horiz. % 102.82% 215.49% 187.32% 31.92% 66.20% -202.35% 100.00%
DY 0.00 2.35 0.00 0.00 0.00 1.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 182.17% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.10 0.98 0.88 1.24 1.11 1.07 1.18 -4.58%
  QoQ % 12.24% 11.36% -29.03% 11.71% 3.74% -9.32% -
  Horiz. % 93.22% 83.05% 74.58% 105.08% 94.07% 90.68% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers