Highlights

[MSC] QoQ Quarter Result on 2017-03-31 [#1]

Stock [MSC]: MALAYSIA SMELTING CORP BHD
Announcement Date 02-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     129.47%    YoY -     -49.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 318,519 403,165 307,879 406,614 350,136 323,125 396,279 -13.52%
  QoQ % -21.00% 30.95% -24.28% 16.13% 8.36% -18.46% -
  Horiz. % 80.38% 101.74% 77.69% 102.61% 88.36% 81.54% 100.00%
PBT -13,560 11,672 11,882 17,700 6,365 16,778 -3,014 171.78%
  QoQ % -216.18% -1.77% -32.87% 178.08% -62.06% 656.67% -
  Horiz. % 449.90% -387.26% -394.23% -587.26% -211.18% -556.67% 100.00%
Tax 202 -4,025 -2,867 -5,077 -865 520 -7,270 -
  QoQ % 105.02% -40.39% 43.53% -486.94% -266.35% 107.15% -
  Horiz. % -2.78% 55.36% 39.44% 69.83% 11.90% -7.15% 100.00%
NP -13,358 7,647 9,015 12,623 5,500 17,298 -10,284 18.99%
  QoQ % -274.68% -15.17% -28.58% 129.51% -68.20% 268.20% -
  Horiz. % 129.89% -74.36% -87.66% -122.74% -53.48% -168.20% 100.00%
NP to SH -13,358 7,648 9,015 12,623 5,501 17,299 -10,284 18.99%
  QoQ % -274.66% -15.16% -28.58% 129.47% -68.20% 268.21% -
  Horiz. % 129.89% -74.37% -87.66% -122.74% -53.49% -168.21% 100.00%
Tax Rate - % 34.48 % 24.13 % 28.68 % 13.59 % -3.10 % - % -
  QoQ % 0.00% 42.89% -15.86% 111.04% 538.39% 0.00% -
  Horiz. % 0.00% -1,112.26% -778.39% -925.16% -438.39% 100.00% -
Total Cost 331,877 395,518 298,864 393,991 344,636 305,827 406,563 -12.62%
  QoQ % -16.09% 32.34% -24.14% 14.32% 12.69% -24.78% -
  Horiz. % 81.63% 97.28% 73.51% 96.91% 84.77% 75.22% 100.00%
Net Worth 291,000 304,999 296,000 294,000 282,051 271,000 252,999 9.75%
  QoQ % -4.59% 3.04% 0.68% 4.24% 4.08% 7.11% -
  Horiz. % 115.02% 120.55% 117.00% 116.21% 111.48% 107.11% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,000 - - - 8,001 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 291,000 304,999 296,000 294,000 282,051 271,000 252,999 9.75%
  QoQ % -4.59% 3.04% 0.68% 4.24% 4.08% 7.11% -
  Horiz. % 115.02% 120.55% 117.00% 116.21% 111.48% 107.11% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.19 % 1.90 % 2.93 % 3.10 % 1.57 % 5.35 % -2.60 % 37.34%
  QoQ % -320.53% -35.15% -5.48% 97.45% -70.65% 305.77% -
  Horiz. % 161.15% -73.08% -112.69% -119.23% -60.38% -205.77% 100.00%
ROE -4.59 % 2.51 % 3.05 % 4.29 % 1.95 % 6.38 % -4.06 % 8.50%
  QoQ % -282.87% -17.70% -28.90% 120.00% -69.44% 257.14% -
  Horiz. % 113.05% -61.82% -75.12% -105.67% -48.03% -157.14% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 318.52 403.17 307.88 406.61 350.07 323.13 396.28 -13.52%
  QoQ % -21.00% 30.95% -24.28% 16.15% 8.34% -18.46% -
  Horiz. % 80.38% 101.74% 77.69% 102.61% 88.34% 81.54% 100.00%
EPS -13.40 7.60 9.00 12.60 5.50 17.30 -10.30 19.12%
  QoQ % -276.32% -15.56% -28.57% 129.09% -68.21% 267.96% -
  Horiz. % 130.10% -73.79% -87.38% -122.33% -53.40% -167.96% 100.00%
DPS 4.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9100 3.0500 2.9600 2.9400 2.8200 2.7100 2.5300 9.75%
  QoQ % -4.59% 3.04% 0.68% 4.26% 4.06% 7.11% -
  Horiz. % 115.02% 120.55% 117.00% 116.21% 111.46% 107.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 79.63 100.79 76.97 101.65 87.53 80.78 99.07 -13.52%
  QoQ % -20.99% 30.95% -24.28% 16.13% 8.36% -18.46% -
  Horiz. % 80.38% 101.74% 77.69% 102.60% 88.35% 81.54% 100.00%
EPS -3.34 1.91 2.25 3.16 1.38 4.32 -2.57 19.03%
  QoQ % -274.87% -15.11% -28.80% 128.99% -68.06% 268.09% -
  Horiz. % 129.96% -74.32% -87.55% -122.96% -53.70% -168.09% 100.00%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7275 0.7625 0.7400 0.7350 0.7051 0.6775 0.6325 9.75%
  QoQ % -4.59% 3.04% 0.68% 4.24% 4.07% 7.11% -
  Horiz. % 115.02% 120.55% 117.00% 116.21% 111.48% 107.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.3400 3.6500 3.9900 3.5400 3.9300 3.5500 2.6200 -
P/RPS 1.05 0.91 1.30 0.87 1.12 1.10 0.66 36.16%
  QoQ % 15.38% -30.00% 49.43% -22.32% 1.82% 66.67% -
  Horiz. % 159.09% 137.88% 196.97% 131.82% 169.70% 166.67% 100.00%
P/EPS -25.00 47.72 44.26 28.04 164.95 20.52 -25.48 -1.26%
  QoQ % -152.39% 7.82% 57.85% -83.00% 703.85% 180.53% -
  Horiz. % 98.12% -187.28% -173.70% -110.05% -647.37% -80.53% 100.00%
EY -4.00 2.10 2.26 3.57 0.61 4.87 -3.93 1.18%
  QoQ % -290.48% -7.08% -36.69% 485.25% -87.47% 223.92% -
  Horiz. % 101.78% -53.44% -57.51% -90.84% -15.52% -123.92% 100.00%
DY 1.20 0.00 0.00 0.00 2.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.15 1.20 1.35 1.20 1.41 1.31 1.04 6.91%
  QoQ % -4.17% -11.11% 12.50% -14.89% 7.63% 25.96% -
  Horiz. % 110.58% 115.38% 129.81% 115.38% 135.58% 125.96% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/03/18 09/11/17 07/08/17 02/08/17 27/02/17 04/11/16 10/08/16 -
Price 3.1000 3.5900 4.1200 4.1700 4.0900 3.7800 2.9000 -
P/RPS 0.97 0.89 1.34 1.03 1.17 1.17 0.73 20.80%
  QoQ % 8.99% -33.58% 30.10% -11.97% 0.00% 60.27% -
  Horiz. % 132.88% 121.92% 183.56% 141.10% 160.27% 160.27% 100.00%
P/EPS -23.21 46.94 45.70 33.03 171.66 21.85 -28.20 -12.14%
  QoQ % -149.45% 2.71% 38.36% -80.76% 685.63% 177.48% -
  Horiz. % 82.30% -166.45% -162.06% -117.13% -608.72% -77.48% 100.00%
EY -4.31 2.13 2.19 3.03 0.58 4.58 -3.55 13.77%
  QoQ % -302.35% -2.74% -27.72% 422.41% -87.34% 229.01% -
  Horiz. % 121.41% -60.00% -61.69% -85.35% -16.34% -129.01% 100.00%
DY 1.29 0.00 0.00 0.00 1.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.07 1.18 1.39 1.42 1.47 1.39 1.15 -4.68%
  QoQ % -9.32% -15.11% -2.11% -3.40% 5.76% 20.87% -
  Horiz. % 93.04% 102.61% 120.87% 123.48% 127.83% 120.87% 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.
 


FEATURED EVENT
 

187  109  412  1453 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.05+0.005 
 EDUSPEC 0.035+0.005 
 ARMADA 0.24+0.005 
 IRIS 0.14+0.01 
 SUMATEC 0.010.00 
 HSI-C3W 0.37+0.075 
 PWORTH 0.0450.00 
 KNM 0.1150.00 
 HSI-H4Y 0.22-0.075 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers