[MSC] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -9.77%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,367,540 1,427,816 1,436,177 1,490,210 1,428,986 1,626,456 1,477,941 -5.05%
PBT 26,780 28,256 27,694 55,005 59,164 70,800 52,961 -36.60%
Tax -12,694 -9,920 -11,767 -15,958 -15,888 -20,308 -15,511 -12.53%
NP 14,086 18,336 15,927 39,046 43,276 50,492 37,450 -47.98%
-
NP to SH 14,086 18,336 15,928 39,048 43,276 50,492 37,452 -47.98%
-
Tax Rate 47.40% 35.11% 42.49% 29.01% 26.85% 28.68% 29.29% -
Total Cost 1,353,454 1,409,480 1,420,250 1,451,164 1,385,710 1,575,964 1,440,491 -4.08%
-
Net Worth 291,000 293,000 291,000 304,999 296,000 294,000 281,639 2.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,000 - - - 7,989 -
Div Payout % - - 25.11% - - - 21.33% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 291,000 293,000 291,000 304,999 296,000 294,000 281,639 2.20%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.03% 1.28% 1.11% 2.62% 3.03% 3.10% 2.53% -
ROE 4.84% 6.26% 5.47% 12.80% 14.62% 17.17% 13.30% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,367.54 1,427.82 1,436.18 1,490.21 1,428.99 1,626.46 1,479.84 -5.13%
EPS 14.00 18.40 15.90 39.07 43.20 50.40 37.50 -48.24%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 8.00 -
NAPS 2.91 2.93 2.91 3.05 2.96 2.94 2.82 2.12%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 325.60 339.96 341.95 354.81 340.23 387.25 351.89 -5.05%
EPS 3.35 4.37 3.79 9.30 10.30 12.02 8.92 -48.03%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 1.90 -
NAPS 0.6929 0.6976 0.6929 0.7262 0.7048 0.70 0.6706 2.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.00 2.80 3.34 3.65 3.99 3.54 3.93 -
P/RPS 0.22 0.20 0.23 0.24 0.28 0.22 0.27 -12.79%
P/EPS 21.30 15.27 20.97 9.35 9.22 7.01 11.43 51.60%
EY 4.70 6.55 4.77 10.70 10.85 14.26 8.75 -33.99%
DY 0.00 0.00 1.20 0.00 0.00 0.00 2.04 -
P/NAPS 1.03 0.96 1.15 1.20 1.35 1.20 1.41 -18.93%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 10/08/18 08/05/18 05/03/18 09/11/17 07/08/17 02/08/17 27/02/17 -
Price 3.61 3.26 3.10 3.59 4.12 4.17 4.09 -
P/RPS 0.26 0.23 0.22 0.24 0.29 0.26 0.28 -4.83%
P/EPS 25.63 17.78 19.46 9.19 9.52 8.26 11.90 67.01%
EY 3.90 5.62 5.14 10.88 10.50 12.11 8.41 -40.17%
DY 0.00 0.00 1.29 0.00 0.00 0.00 1.96 -
P/NAPS 1.24 1.11 1.07 1.18 1.39 1.42 1.47 -10.75%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment