Highlights

[MSC] QoQ Quarter Result on 2016-09-30 [#3]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     268.21%    YoY -     -15.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 307,879 406,614 350,136 323,125 396,279 408,401 354,649 -9.01%
  QoQ % -24.28% 16.13% 8.36% -18.46% -2.97% 15.16% -
  Horiz. % 86.81% 114.65% 98.73% 91.11% 111.74% 115.16% 100.00%
PBT 11,882 17,700 6,365 16,778 -3,014 32,832 -4,383 -
  QoQ % -32.87% 178.08% -62.06% 656.67% -109.18% 849.08% -
  Horiz. % -271.09% -403.83% -145.22% -382.80% 68.77% -749.08% 100.00%
Tax -2,867 -5,077 -865 520 -7,270 -7,896 -3,039 -3.81%
  QoQ % 43.53% -486.94% -266.35% 107.15% 7.93% -159.82% -
  Horiz. % 94.34% 167.06% 28.46% -17.11% 239.22% 259.82% 100.00%
NP 9,015 12,623 5,500 17,298 -10,284 24,936 -7,422 -
  QoQ % -28.58% 129.51% -68.20% 268.20% -141.24% 435.97% -
  Horiz. % -121.46% -170.08% -74.10% -233.06% 138.56% -335.97% 100.00%
NP to SH 9,015 12,623 5,501 17,299 -10,284 24,936 -7,421 -
  QoQ % -28.58% 129.47% -68.20% 268.21% -141.24% 436.02% -
  Horiz. % -121.48% -170.10% -74.13% -233.11% 138.58% -336.02% 100.00%
Tax Rate 24.13 % 28.68 % 13.59 % -3.10 % - % 24.05 % - % -
  QoQ % -15.86% 111.04% 538.39% 0.00% 0.00% 0.00% -
  Horiz. % 100.33% 119.25% 56.51% -12.89% 0.00% 100.00% -
Total Cost 298,864 393,991 344,636 305,827 406,563 383,465 362,071 -12.02%
  QoQ % -24.14% 14.32% 12.69% -24.78% 6.02% 5.91% -
  Horiz. % 82.54% 108.82% 95.18% 84.47% 112.29% 105.91% 100.00%
Net Worth 296,000 294,000 282,051 271,000 252,999 258,999 241,000 14.70%
  QoQ % 0.68% 4.24% 4.08% 7.11% -2.32% 7.47% -
  Horiz. % 122.82% 121.99% 117.03% 112.45% 104.98% 107.47% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 8,001 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 296,000 294,000 282,051 271,000 252,999 258,999 241,000 14.70%
  QoQ % 0.68% 4.24% 4.08% 7.11% -2.32% 7.47% -
  Horiz. % 122.82% 121.99% 117.03% 112.45% 104.98% 107.47% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.93 % 3.10 % 1.57 % 5.35 % -2.60 % 6.11 % -2.09 % -
  QoQ % -5.48% 97.45% -70.65% 305.77% -142.55% 392.34% -
  Horiz. % -140.19% -148.33% -75.12% -255.98% 124.40% -292.34% 100.00%
ROE 3.05 % 4.29 % 1.95 % 6.38 % -4.06 % 9.63 % -3.08 % -
  QoQ % -28.90% 120.00% -69.44% 257.14% -142.16% 412.66% -
  Horiz. % -99.03% -139.29% -63.31% -207.14% 131.82% -312.66% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 307.88 406.61 350.07 323.13 396.28 408.40 354.65 -9.01%
  QoQ % -24.28% 16.15% 8.34% -18.46% -2.97% 15.16% -
  Horiz. % 86.81% 114.65% 98.71% 91.11% 111.74% 115.16% 100.00%
EPS 9.00 12.60 5.50 17.30 -10.30 24.90 -7.40 -
  QoQ % -28.57% 129.09% -68.21% 267.96% -141.37% 436.49% -
  Horiz. % -121.62% -170.27% -74.32% -233.78% 139.19% -336.49% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.9600 2.9400 2.8200 2.7100 2.5300 2.5900 2.4100 14.70%
  QoQ % 0.68% 4.26% 4.06% 7.11% -2.32% 7.47% -
  Horiz. % 122.82% 121.99% 117.01% 112.45% 104.98% 107.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.97 101.65 87.53 80.78 99.07 102.10 88.66 -9.00%
  QoQ % -24.28% 16.13% 8.36% -18.46% -2.97% 15.16% -
  Horiz. % 86.81% 114.65% 98.73% 91.11% 111.74% 115.16% 100.00%
EPS 2.25 3.16 1.38 4.32 -2.57 6.23 -1.86 -
  QoQ % -28.80% 128.99% -68.06% 268.09% -141.25% 434.95% -
  Horiz. % -120.97% -169.89% -74.19% -232.26% 138.17% -334.95% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7400 0.7350 0.7051 0.6775 0.6325 0.6475 0.6025 14.70%
  QoQ % 0.68% 4.24% 4.07% 7.11% -2.32% 7.47% -
  Horiz. % 122.82% 121.99% 117.03% 112.45% 104.98% 107.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.9900 3.5400 3.9300 3.5500 2.6200 2.5000 2.4800 -
P/RPS 1.30 0.87 1.12 1.10 0.66 0.61 0.70 51.15%
  QoQ % 49.43% -22.32% 1.82% 66.67% 8.20% -12.86% -
  Horiz. % 185.71% 124.29% 160.00% 157.14% 94.29% 87.14% 100.00%
P/EPS 44.26 28.04 164.95 20.52 -25.48 10.03 -33.42 -
  QoQ % 57.85% -83.00% 703.85% 180.53% -354.04% 130.01% -
  Horiz. % -132.44% -83.90% -493.57% -61.40% 76.24% -30.01% 100.00%
EY 2.26 3.57 0.61 4.87 -3.93 9.97 -2.99 -
  QoQ % -36.69% 485.25% -87.47% 223.92% -139.42% 433.44% -
  Horiz. % -75.59% -119.40% -20.40% -162.88% 131.44% -333.44% 100.00%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.35 1.20 1.41 1.31 1.04 0.97 1.03 19.79%
  QoQ % 12.50% -14.89% 7.63% 25.96% 7.22% -5.83% -
  Horiz. % 131.07% 116.50% 136.89% 127.18% 100.97% 94.17% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 07/08/17 02/08/17 27/02/17 04/11/16 10/08/16 10/05/16 19/02/16 -
Price 4.1200 4.1700 4.0900 3.7800 2.9000 2.7700 2.3100 -
P/RPS 1.34 1.03 1.17 1.17 0.73 0.68 0.65 62.05%
  QoQ % 30.10% -11.97% 0.00% 60.27% 7.35% 4.62% -
  Horiz. % 206.15% 158.46% 180.00% 180.00% 112.31% 104.62% 100.00%
P/EPS 45.70 33.03 171.66 21.85 -28.20 11.11 -31.13 -
  QoQ % 38.36% -80.76% 685.63% 177.48% -353.83% 135.69% -
  Horiz. % -146.80% -106.10% -551.43% -70.19% 90.59% -35.69% 100.00%
EY 2.19 3.03 0.58 4.58 -3.55 9.00 -3.21 -
  QoQ % -27.72% 422.41% -87.34% 229.01% -139.44% 380.37% -
  Horiz. % -68.22% -94.39% -18.07% -142.68% 110.59% -280.37% 100.00%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.39 1.42 1.47 1.39 1.15 1.07 0.96 28.01%
  QoQ % -2.11% -3.40% 5.76% 20.87% 7.48% 11.46% -
  Horiz. % 144.79% 147.92% 153.13% 144.79% 119.79% 111.46% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers