Highlights

[MSC] QoQ Quarter Result on 2017-09-30 [#3]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 09-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -15.16%    YoY -     -55.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 326,816 356,954 318,519 403,165 307,879 406,614 350,136 -4.50%
  QoQ % -8.44% 12.07% -21.00% 30.95% -24.28% 16.13% -
  Horiz. % 93.34% 101.95% 90.97% 115.15% 87.93% 116.13% 100.00%
PBT 6,326 7,064 -13,560 11,672 11,882 17,700 6,365 -0.41%
  QoQ % -10.45% 152.09% -216.18% -1.77% -32.87% 178.08% -
  Horiz. % 99.39% 110.98% -213.04% 183.38% 186.68% 278.08% 100.00%
Tax -3,867 -2,480 202 -4,025 -2,867 -5,077 -865 172.12%
  QoQ % -55.93% -1,327.72% 105.02% -40.39% 43.53% -486.94% -
  Horiz. % 447.05% 286.71% -23.35% 465.32% 331.45% 586.94% 100.00%
NP 2,459 4,584 -13,358 7,647 9,015 12,623 5,500 -41.62%
  QoQ % -46.36% 134.32% -274.68% -15.17% -28.58% 129.51% -
  Horiz. % 44.71% 83.35% -242.87% 139.04% 163.91% 229.51% 100.00%
NP to SH 2,459 4,584 -13,358 7,648 9,015 12,623 5,501 -41.62%
  QoQ % -46.36% 134.32% -274.66% -15.16% -28.58% 129.47% -
  Horiz. % 44.70% 83.33% -242.83% 139.03% 163.88% 229.47% 100.00%
Tax Rate 61.13 % 35.11 % - % 34.48 % 24.13 % 28.68 % 13.59 % 173.25%
  QoQ % 74.11% 0.00% 0.00% 42.89% -15.86% 111.04% -
  Horiz. % 449.82% 258.35% 0.00% 253.72% 177.56% 211.04% 100.00%
Total Cost 324,357 352,370 331,877 395,518 298,864 393,991 344,636 -3.97%
  QoQ % -7.95% 6.17% -16.09% 32.34% -24.14% 14.32% -
  Horiz. % 94.12% 102.24% 96.30% 114.76% 86.72% 114.32% 100.00%
Net Worth 291,000 293,000 291,000 304,999 296,000 294,000 282,051 2.11%
  QoQ % -0.68% 0.69% -4.59% 3.04% 0.68% 4.24% -
  Horiz. % 103.17% 103.88% 103.17% 108.14% 104.95% 104.24% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,000 - - - 8,001 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 291,000 293,000 291,000 304,999 296,000 294,000 282,051 2.11%
  QoQ % -0.68% 0.69% -4.59% 3.04% 0.68% 4.24% -
  Horiz. % 103.17% 103.88% 103.17% 108.14% 104.95% 104.24% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.75 % 1.28 % -4.19 % 1.90 % 2.93 % 3.10 % 1.57 % -38.97%
  QoQ % -41.41% 130.55% -320.53% -35.15% -5.48% 97.45% -
  Horiz. % 47.77% 81.53% -266.88% 121.02% 186.62% 197.45% 100.00%
ROE 0.85 % 1.56 % -4.59 % 2.51 % 3.05 % 4.29 % 1.95 % -42.60%
  QoQ % -45.51% 133.99% -282.87% -17.70% -28.90% 120.00% -
  Horiz. % 43.59% 80.00% -235.38% 128.72% 156.41% 220.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 326.82 356.95 318.52 403.17 307.88 406.61 350.07 -4.49%
  QoQ % -8.44% 12.07% -21.00% 30.95% -24.28% 16.15% -
  Horiz. % 93.36% 101.97% 90.99% 115.17% 87.95% 116.15% 100.00%
EPS 2.50 4.60 -13.40 7.60 9.00 12.60 5.50 -40.97%
  QoQ % -45.65% 134.33% -276.32% -15.56% -28.57% 129.09% -
  Horiz. % 45.45% 83.64% -243.64% 138.18% 163.64% 229.09% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9100 2.9300 2.9100 3.0500 2.9600 2.9400 2.8200 2.12%
  QoQ % -0.68% 0.69% -4.59% 3.04% 0.68% 4.26% -
  Horiz. % 103.19% 103.90% 103.19% 108.16% 104.96% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 81.70 89.24 79.63 100.79 76.97 101.65 87.53 -4.50%
  QoQ % -8.45% 12.07% -20.99% 30.95% -24.28% 16.13% -
  Horiz. % 93.34% 101.95% 90.97% 115.15% 87.94% 116.13% 100.00%
EPS 0.61 1.15 -3.34 1.91 2.25 3.16 1.38 -42.06%
  QoQ % -46.96% 134.43% -274.87% -15.11% -28.80% 128.99% -
  Horiz. % 44.20% 83.33% -242.03% 138.41% 163.04% 228.99% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7275 0.7325 0.7275 0.7625 0.7400 0.7350 0.7051 2.11%
  QoQ % -0.68% 0.69% -4.59% 3.04% 0.68% 4.24% -
  Horiz. % 103.18% 103.89% 103.18% 108.14% 104.95% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.0000 2.8000 3.3400 3.6500 3.9900 3.5400 3.9300 -
P/RPS 0.92 0.78 1.05 0.91 1.30 0.87 1.12 -12.32%
  QoQ % 17.95% -25.71% 15.38% -30.00% 49.43% -22.32% -
  Horiz. % 82.14% 69.64% 93.75% 81.25% 116.07% 77.68% 100.00%
P/EPS 122.00 61.08 -25.00 47.72 44.26 28.04 164.95 -18.26%
  QoQ % 99.74% 344.32% -152.39% 7.82% 57.85% -83.00% -
  Horiz. % 73.96% 37.03% -15.16% 28.93% 26.83% 17.00% 100.00%
EY 0.82 1.64 -4.00 2.10 2.26 3.57 0.61 21.87%
  QoQ % -50.00% 141.00% -290.48% -7.08% -36.69% 485.25% -
  Horiz. % 134.43% 268.85% -655.74% 344.26% 370.49% 585.25% 100.00%
DY 0.00 0.00 1.20 0.00 0.00 0.00 2.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.82% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.03 0.96 1.15 1.20 1.35 1.20 1.41 -18.94%
  QoQ % 7.29% -16.52% -4.17% -11.11% 12.50% -14.89% -
  Horiz. % 73.05% 68.09% 81.56% 85.11% 95.74% 85.11% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 10/08/18 08/05/18 05/03/18 09/11/17 07/08/17 02/08/17 27/02/17 -
Price 3.6100 3.2600 3.1000 3.5900 4.1200 4.1700 4.0900 -
P/RPS 1.10 0.91 0.97 0.89 1.34 1.03 1.17 -4.04%
  QoQ % 20.88% -6.19% 8.99% -33.58% 30.10% -11.97% -
  Horiz. % 94.02% 77.78% 82.91% 76.07% 114.53% 88.03% 100.00%
P/EPS 146.81 71.12 -23.21 46.94 45.70 33.03 171.66 -9.93%
  QoQ % 106.43% 406.42% -149.45% 2.71% 38.36% -80.76% -
  Horiz. % 85.52% 41.43% -13.52% 27.34% 26.62% 19.24% 100.00%
EY 0.68 1.41 -4.31 2.13 2.19 3.03 0.58 11.22%
  QoQ % -51.77% 132.71% -302.35% -2.74% -27.72% 422.41% -
  Horiz. % 117.24% 243.10% -743.10% 367.24% 377.59% 522.41% 100.00%
DY 0.00 0.00 1.29 0.00 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.82% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.11 1.07 1.18 1.39 1.42 1.47 -10.75%
  QoQ % 11.71% 3.74% -9.32% -15.11% -2.11% -3.40% -
  Horiz. % 84.35% 75.51% 72.79% 80.27% 94.56% 96.60% 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