Highlights

[MSC] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     374.18%    YoY -     52.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 289,082 307,446 287,704 309,432 326,816 356,954 318,519 -6.28%
  QoQ % -5.97% 6.86% -7.02% -5.32% -8.44% 12.07% -
  Horiz. % 90.76% 96.52% 90.33% 97.15% 102.60% 112.07% 100.00%
PBT 11,558 11,366 19,370 17,019 6,326 7,064 -13,560 -
  QoQ % 1.69% -41.32% 13.81% 169.03% -10.45% 152.09% -
  Horiz. % -85.24% -83.82% -142.85% -125.51% -46.65% -52.09% 100.00%
Tax -4,074 -2,765 -3,778 -5,360 -3,867 -2,480 202 -
  QoQ % -47.34% 26.81% 29.51% -38.61% -55.93% -1,327.72% -
  Horiz. % -2,016.83% -1,368.81% -1,870.30% -2,653.47% -1,914.36% -1,227.72% 100.00%
NP 7,484 8,601 15,592 11,659 2,459 4,584 -13,358 -
  QoQ % -12.99% -44.84% 33.73% 374.14% -46.36% 134.32% -
  Horiz. % -56.03% -64.39% -116.72% -87.28% -18.41% -34.32% 100.00%
NP to SH 7,484 8,601 15,594 11,660 2,459 4,584 -13,358 -
  QoQ % -12.99% -44.84% 33.74% 374.18% -46.36% 134.32% -
  Horiz. % -56.03% -64.39% -116.74% -87.29% -18.41% -34.32% 100.00%
Tax Rate 35.25 % 24.33 % 19.50 % 31.49 % 61.13 % 35.11 % - % -
  QoQ % 44.88% 24.77% -38.08% -48.49% 74.11% 0.00% -
  Horiz. % 100.40% 69.30% 55.54% 89.69% 174.11% 100.00% -
Total Cost 281,598 298,845 272,112 297,773 324,357 352,370 331,877 -10.40%
  QoQ % -5.77% 9.82% -8.62% -8.20% -7.95% 6.17% -
  Horiz. % 84.85% 90.05% 81.99% 89.72% 97.73% 106.17% 100.00%
Net Worth 355,999 355,999 348,000 331,999 291,000 293,000 291,000 14.43%
  QoQ % 0.00% 2.30% 4.82% 14.09% -0.68% 0.69% -
  Horiz. % 122.34% 122.34% 119.59% 114.09% 100.00% 100.69% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 8,000 - - - 4,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 355,999 355,999 348,000 331,999 291,000 293,000 291,000 14.43%
  QoQ % 0.00% 2.30% 4.82% 14.09% -0.68% 0.69% -
  Horiz. % 122.34% 122.34% 119.59% 114.09% 100.00% 100.69% 100.00%
NOSH 400,000 400,000 400,000 400,000 100,000 100,000 100,000 152.62%
  QoQ % 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% -
  Horiz. % 400.00% 400.00% 400.00% 400.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.59 % 2.80 % 5.42 % 3.77 % 0.75 % 1.28 % -4.19 % -
  QoQ % -7.50% -48.34% 43.77% 402.67% -41.41% 130.55% -
  Horiz. % -61.81% -66.83% -129.36% -89.98% -17.90% -30.55% 100.00%
ROE 2.10 % 2.42 % 4.48 % 3.51 % 0.85 % 1.56 % -4.59 % -
  QoQ % -13.22% -45.98% 27.64% 312.94% -45.51% 133.99% -
  Horiz. % -45.75% -52.72% -97.60% -76.47% -18.52% -33.99% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 72.27 76.86 71.93 77.36 326.82 356.95 318.52 -62.90%
  QoQ % -5.97% 6.85% -7.02% -76.33% -8.44% 12.07% -
  Horiz. % 22.69% 24.13% 22.58% 24.29% 102.61% 112.07% 100.00%
EPS 1.90 2.20 3.90 2.90 2.50 4.60 -13.40 -
  QoQ % -13.64% -43.59% 34.48% 16.00% -45.65% 134.33% -
  Horiz. % -14.18% -16.42% -29.10% -21.64% -18.66% -34.33% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
  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 0.8900 0.8900 0.8700 0.8300 2.9100 2.9300 2.9100 -54.70%
  QoQ % 0.00% 2.30% 4.82% -71.48% -0.68% 0.69% -
  Horiz. % 30.58% 30.58% 29.90% 28.52% 100.00% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 72.27 76.86 71.93 77.36 81.70 89.24 79.63 -6.28%
  QoQ % -5.97% 6.85% -7.02% -5.31% -8.45% 12.07% -
  Horiz. % 90.76% 96.52% 90.33% 97.15% 102.60% 112.07% 100.00%
EPS 1.90 2.20 3.90 2.90 0.61 1.15 -3.34 -
  QoQ % -13.64% -43.59% 34.48% 375.41% -46.96% 134.43% -
  Horiz. % -56.89% -65.87% -116.77% -86.83% -18.26% -34.43% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8900 0.8900 0.8700 0.8300 0.7275 0.7325 0.7275 14.43%
  QoQ % 0.00% 2.30% 4.82% 14.09% -0.68% 0.69% -
  Horiz. % 122.34% 122.34% 119.59% 114.09% 100.00% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.9000 0.9000 0.7000 0.7900 3.0000 2.8000 3.3400 -
P/RPS 1.25 1.17 0.97 1.02 0.92 0.78 1.05 12.36%
  QoQ % 6.84% 20.62% -4.90% 10.87% 17.95% -25.71% -
  Horiz. % 119.05% 111.43% 92.38% 97.14% 87.62% 74.29% 100.00%
P/EPS 48.10 41.86 17.96 27.10 122.00 61.08 -25.00 -
  QoQ % 14.91% 133.07% -33.73% -77.79% 99.74% 344.32% -
  Horiz. % -192.40% -167.44% -71.84% -108.40% -488.00% -244.32% 100.00%
EY 2.08 2.39 5.57 3.69 0.82 1.64 -4.00 -
  QoQ % -12.97% -57.09% 50.95% 350.00% -50.00% 141.00% -
  Horiz. % -52.00% -59.75% -139.25% -92.25% -20.50% -41.00% 100.00%
DY 0.00 0.00 2.86 0.00 0.00 0.00 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 238.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.01 1.01 0.80 0.95 1.03 0.96 1.15 -8.31%
  QoQ % 0.00% 26.25% -15.79% -7.77% 7.29% -16.52% -
  Horiz. % 87.83% 87.83% 69.57% 82.61% 89.57% 83.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 03/05/19 22/02/19 14/11/18 10/08/18 08/05/18 05/03/18 -
Price 0.8400 0.9800 0.8500 0.7300 3.6100 3.2600 3.1000 -
P/RPS 1.16 1.28 1.18 0.94 1.10 0.91 0.97 12.70%
  QoQ % -9.38% 8.47% 25.53% -14.55% 20.88% -6.19% -
  Horiz. % 119.59% 131.96% 121.65% 96.91% 113.40% 93.81% 100.00%
P/EPS 44.90 45.58 21.80 25.04 146.81 71.12 -23.21 -
  QoQ % -1.49% 109.08% -12.94% -82.94% 106.43% 406.42% -
  Horiz. % -193.45% -196.38% -93.93% -107.88% -632.53% -306.42% 100.00%
EY 2.23 2.19 4.59 3.99 0.68 1.41 -4.31 -
  QoQ % 1.83% -52.29% 15.04% 486.76% -51.77% 132.71% -
  Horiz. % -51.74% -50.81% -106.50% -92.58% -15.78% -32.71% 100.00%
DY 0.00 0.00 2.35 0.00 0.00 0.00 1.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 182.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 1.10 0.98 0.88 1.24 1.11 1.07 -8.30%
  QoQ % -14.55% 12.24% 11.36% -29.03% 11.71% 3.74% -
  Horiz. % 87.85% 102.80% 91.59% 82.24% 115.89% 103.74% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers