Highlights

[MSC] QoQ Quarter Result on 2017-12-31 [#4]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 05-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -274.66%    YoY -     -342.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 309,432 326,816 356,954 318,519 403,165 307,879 406,614 -16.63%
  QoQ % -5.32% -8.44% 12.07% -21.00% 30.95% -24.28% -
  Horiz. % 76.10% 80.38% 87.79% 78.33% 99.15% 75.72% 100.00%
PBT 17,019 6,326 7,064 -13,560 11,672 11,882 17,700 -2.58%
  QoQ % 169.03% -10.45% 152.09% -216.18% -1.77% -32.87% -
  Horiz. % 96.15% 35.74% 39.91% -76.61% 65.94% 67.13% 100.00%
Tax -5,360 -3,867 -2,480 202 -4,025 -2,867 -5,077 3.68%
  QoQ % -38.61% -55.93% -1,327.72% 105.02% -40.39% 43.53% -
  Horiz. % 105.57% 76.17% 48.85% -3.98% 79.28% 56.47% 100.00%
NP 11,659 2,459 4,584 -13,358 7,647 9,015 12,623 -5.15%
  QoQ % 374.14% -46.36% 134.32% -274.68% -15.17% -28.58% -
  Horiz. % 92.36% 19.48% 36.31% -105.82% 60.58% 71.42% 100.00%
NP to SH 11,660 2,459 4,584 -13,358 7,648 9,015 12,623 -5.15%
  QoQ % 374.18% -46.36% 134.32% -274.66% -15.16% -28.58% -
  Horiz. % 92.37% 19.48% 36.31% -105.82% 60.59% 71.42% 100.00%
Tax Rate 31.49 % 61.13 % 35.11 % - % 34.48 % 24.13 % 28.68 % 6.42%
  QoQ % -48.49% 74.11% 0.00% 0.00% 42.89% -15.86% -
  Horiz. % 109.80% 213.15% 122.42% 0.00% 120.22% 84.14% 100.00%
Total Cost 297,773 324,357 352,370 331,877 395,518 298,864 393,991 -17.01%
  QoQ % -8.20% -7.95% 6.17% -16.09% 32.34% -24.14% -
  Horiz. % 75.58% 82.33% 89.44% 84.23% 100.39% 75.86% 100.00%
Net Worth 331,999 291,000 293,000 291,000 304,999 296,000 294,000 8.43%
  QoQ % 14.09% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 112.93% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 4,000 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 331,999 291,000 293,000 291,000 304,999 296,000 294,000 8.43%
  QoQ % 14.09% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 112.93% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
NOSH 400,000 100,000 100,000 100,000 100,000 100,000 100,000 151.77%
  QoQ % 300.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.77 % 0.75 % 1.28 % -4.19 % 1.90 % 2.93 % 3.10 % 13.92%
  QoQ % 402.67% -41.41% 130.55% -320.53% -35.15% -5.48% -
  Horiz. % 121.61% 24.19% 41.29% -135.16% 61.29% 94.52% 100.00%
ROE 3.51 % 0.85 % 1.56 % -4.59 % 2.51 % 3.05 % 4.29 % -12.51%
  QoQ % 312.94% -45.51% 133.99% -282.87% -17.70% -28.90% -
  Horiz. % 81.82% 19.81% 36.36% -106.99% 58.51% 71.10% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 77.36 326.82 356.95 318.52 403.17 307.88 406.61 -66.89%
  QoQ % -76.33% -8.44% 12.07% -21.00% 30.95% -24.28% -
  Horiz. % 19.03% 80.38% 87.79% 78.34% 99.15% 75.72% 100.00%
EPS 2.90 2.50 4.60 -13.40 7.60 9.00 12.60 -62.41%
  QoQ % 16.00% -45.65% 134.33% -276.32% -15.56% -28.57% -
  Horiz. % 23.02% 19.84% 36.51% -106.35% 60.32% 71.43% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8300 2.9100 2.9300 2.9100 3.0500 2.9600 2.9400 -56.93%
  QoQ % -71.48% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 28.23% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,846
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 77.36 81.70 89.24 79.63 100.79 76.97 101.65 -16.63%
  QoQ % -5.31% -8.45% 12.07% -20.99% 30.95% -24.28% -
  Horiz. % 76.10% 80.37% 87.79% 78.34% 99.15% 75.72% 100.00%
EPS 2.90 0.61 1.15 -3.34 1.91 2.25 3.16 -5.56%
  QoQ % 375.41% -46.96% 134.43% -274.87% -15.11% -28.80% -
  Horiz. % 91.77% 19.30% 36.39% -105.70% 60.44% 71.20% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8300 0.7275 0.7325 0.7275 0.7625 0.7400 0.7350 8.43%
  QoQ % 14.09% -0.68% 0.69% -4.59% 3.04% 0.68% -
  Horiz. % 112.93% 98.98% 99.66% 98.98% 103.74% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7900 3.0000 2.8000 3.3400 3.6500 3.9900 3.5400 -
P/RPS 1.02 0.92 0.78 1.05 0.91 1.30 0.87 11.18%
  QoQ % 10.87% 17.95% -25.71% 15.38% -30.00% 49.43% -
  Horiz. % 117.24% 105.75% 89.66% 120.69% 104.60% 149.43% 100.00%
P/EPS 27.10 122.00 61.08 -25.00 47.72 44.26 28.04 -2.25%
  QoQ % -77.79% 99.74% 344.32% -152.39% 7.82% 57.85% -
  Horiz. % 96.65% 435.09% 217.83% -89.16% 170.19% 157.85% 100.00%
EY 3.69 0.82 1.64 -4.00 2.10 2.26 3.57 2.23%
  QoQ % 350.00% -50.00% 141.00% -290.48% -7.08% -36.69% -
  Horiz. % 103.36% 22.97% 45.94% -112.04% 58.82% 63.31% 100.00%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.95 1.03 0.96 1.15 1.20 1.35 1.20 -14.41%
  QoQ % -7.77% 7.29% -16.52% -4.17% -11.11% 12.50% -
  Horiz. % 79.17% 85.83% 80.00% 95.83% 100.00% 112.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 10/08/18 08/05/18 05/03/18 09/11/17 07/08/17 02/08/17 -
Price 0.7300 3.6100 3.2600 3.1000 3.5900 4.1200 4.1700 -
P/RPS 0.94 1.10 0.91 0.97 0.89 1.34 1.03 -5.91%
  QoQ % -14.55% 20.88% -6.19% 8.99% -33.58% 30.10% -
  Horiz. % 91.26% 106.80% 88.35% 94.17% 86.41% 130.10% 100.00%
P/EPS 25.04 146.81 71.12 -23.21 46.94 45.70 33.03 -16.84%
  QoQ % -82.94% 106.43% 406.42% -149.45% 2.71% 38.36% -
  Horiz. % 75.81% 444.47% 215.32% -70.27% 142.11% 138.36% 100.00%
EY 3.99 0.68 1.41 -4.31 2.13 2.19 3.03 20.12%
  QoQ % 486.76% -51.77% 132.71% -302.35% -2.74% -27.72% -
  Horiz. % 131.68% 22.44% 46.53% -142.24% 70.30% 72.28% 100.00%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 1.24 1.11 1.07 1.18 1.39 1.42 -27.29%
  QoQ % -29.03% 11.71% 3.74% -9.32% -15.11% -2.11% -
  Horiz. % 61.97% 87.32% 78.17% 75.35% 83.10% 97.89% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers