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 - 400,000
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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 火中取栗拼油气(下) 菜鸟必学7招/冷眼 【冷眼专栏】漫漫投资路
2. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
3. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
7. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers