Highlights

[MSC] QoQ TTM 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 -     -54.21%    YoY -     -57.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,311,721 1,405,454 1,386,517 1,436,177 1,467,794 1,387,754 1,476,154 -7.56%
  QoQ % -6.67% 1.37% -3.46% -2.15% 5.77% -5.99% -
  Horiz. % 88.86% 95.21% 93.93% 97.29% 99.43% 94.01% 100.00%
PBT 16,849 11,502 17,058 27,694 47,619 52,725 37,829 -41.65%
  QoQ % 46.49% -32.57% -38.41% -41.84% -9.68% 39.38% -
  Horiz. % 44.54% 30.41% 45.09% 73.21% 125.88% 139.38% 100.00%
Tax -11,505 -10,170 -9,170 -11,767 -12,834 -8,289 -12,692 -6.33%
  QoQ % -13.13% -10.91% 22.07% 8.31% -54.83% 34.69% -
  Horiz. % 90.65% 80.13% 72.25% 92.71% 101.12% 65.31% 100.00%
NP 5,344 1,332 7,888 15,927 34,785 44,436 25,137 -64.35%
  QoQ % 301.20% -83.11% -50.47% -54.21% -21.72% 76.78% -
  Horiz. % 21.26% 5.30% 31.38% 63.36% 138.38% 176.78% 100.00%
NP to SH 5,345 1,333 7,889 15,928 34,787 44,438 25,139 -64.34%
  QoQ % 300.98% -83.10% -50.47% -54.21% -21.72% 76.77% -
  Horiz. % 21.26% 5.30% 31.38% 63.36% 138.38% 176.77% 100.00%
Tax Rate 68.28 % 88.42 % 53.76 % 42.49 % 26.95 % 15.72 % 33.55 % 60.53%
  QoQ % -22.78% 64.47% 26.52% 57.66% 71.44% -53.14% -
  Horiz. % 203.52% 263.55% 160.24% 126.65% 80.33% 46.86% 100.00%
Total Cost 1,306,377 1,404,122 1,378,629 1,420,250 1,433,009 1,343,318 1,451,017 -6.76%
  QoQ % -6.96% 1.85% -2.93% -0.89% 6.68% -7.42% -
  Horiz. % 90.03% 96.77% 95.01% 97.88% 98.76% 92.58% 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 4,000 4,000 4,000 8,001 8,001 8,001 -36.99%
  QoQ % 0.00% 0.00% 0.00% -50.01% 0.00% 0.00% -
  Horiz. % 49.99% 49.99% 49.99% 49.99% 100.00% 100.00% 100.00%
Div Payout % 74.84 % 300.08 % 50.70 % 25.11 % 23.00 % 18.01 % 31.83 % 76.73%
  QoQ % -75.06% 491.87% 101.91% 9.17% 27.71% -43.42% -
  Horiz. % 235.12% 942.76% 159.28% 78.89% 72.26% 56.58% 100.00%
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 0.41 % 0.09 % 0.57 % 1.11 % 2.37 % 3.20 % 1.70 % -61.22%
  QoQ % 355.56% -84.21% -48.65% -53.16% -25.94% 88.24% -
  Horiz. % 24.12% 5.29% 33.53% 65.29% 139.41% 188.24% 100.00%
ROE 1.61 % 0.46 % 2.69 % 5.47 % 11.41 % 15.01 % 8.55 % -67.11%
  QoQ % 250.00% -82.90% -50.82% -52.06% -23.98% 75.56% -
  Horiz. % 18.83% 5.38% 31.46% 63.98% 133.45% 175.56% 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 327.93 1,405.45 1,386.52 1,436.18 1,467.79 1,387.75 1,476.15 -63.29%
  QoQ % -76.67% 1.37% -3.46% -2.15% 5.77% -5.99% -
  Horiz. % 22.22% 95.21% 93.93% 97.29% 99.43% 94.01% 100.00%
EPS 1.34 1.33 7.89 15.93 34.79 44.44 25.14 -85.81%
  QoQ % 0.75% -83.14% -50.47% -54.21% -21.71% 76.77% -
  Horiz. % 5.33% 5.29% 31.38% 63.37% 138.39% 176.77% 100.00%
DPS 1.00 4.00 4.00 4.00 8.00 8.00 8.00 -74.97%
  QoQ % -75.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 12.50% 50.00% 50.00% 50.00% 100.00% 100.00% 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 327.93 351.36 346.63 359.04 366.95 346.94 369.04 -7.57%
  QoQ % -6.67% 1.36% -3.46% -2.16% 5.77% -5.99% -
  Horiz. % 88.86% 95.21% 93.93% 97.29% 99.43% 94.01% 100.00%
EPS 1.34 0.33 1.97 3.98 8.70 11.11 6.28 -64.26%
  QoQ % 306.06% -83.25% -50.50% -54.25% -21.69% 76.91% -
  Horiz. % 21.34% 5.25% 31.37% 63.38% 138.54% 176.91% 100.00%
DPS 1.00 1.00 1.00 1.00 2.00 2.00 2.00 -36.98%
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 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 0.24 0.21 0.20 0.23 0.25 0.29 0.24 -
  QoQ % 14.29% 5.00% -13.04% -8.00% -13.79% 20.83% -
  Horiz. % 100.00% 87.50% 83.33% 95.83% 104.17% 120.83% 100.00%
P/EPS 59.12 225.06 35.49 20.97 10.49 8.98 14.08 160.04%
  QoQ % -73.73% 534.15% 69.24% 99.90% 16.82% -36.22% -
  Horiz. % 419.89% 1,598.44% 252.06% 148.93% 74.50% 63.78% 100.00%
EY 1.69 0.44 2.82 4.77 9.53 11.14 7.10 -61.56%
  QoQ % 284.09% -84.40% -40.88% -49.95% -14.45% 56.90% -
  Horiz. % 23.80% 6.20% 39.72% 67.18% 134.23% 156.90% 100.00%
DY 1.27 1.33 1.43 1.20 2.19 2.01 2.26 -31.88%
  QoQ % -4.51% -6.99% 19.17% -45.21% 8.96% -11.06% -
  Horiz. % 56.19% 58.85% 63.27% 53.10% 96.90% 88.94% 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 0.22 0.26 0.24 0.22 0.24 0.30 0.28 -14.84%
  QoQ % -15.38% 8.33% 9.09% -8.33% -20.00% 7.14% -
  Horiz. % 78.57% 92.86% 85.71% 78.57% 85.71% 107.14% 100.00%
P/EPS 54.63 270.82 41.32 19.46 10.32 9.27 16.59 121.18%
  QoQ % -79.83% 555.42% 112.33% 88.57% 11.33% -44.12% -
  Horiz. % 329.29% 1,632.43% 249.07% 117.30% 62.21% 55.88% 100.00%
EY 1.83 0.37 2.42 5.14 9.69 10.79 6.03 -54.81%
  QoQ % 394.59% -84.71% -52.92% -46.96% -10.19% 78.94% -
  Horiz. % 30.35% 6.14% 40.13% 85.24% 160.70% 178.94% 100.00%
DY 1.37 1.11 1.23 1.29 2.23 1.94 1.92 -20.13%
  QoQ % 23.42% -9.76% -4.65% -42.15% 14.95% 1.04% -
  Horiz. % 71.35% 57.81% 64.06% 67.19% 116.15% 101.04% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers