[MSC] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 93.3%
YoY- 149.36%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 699,918 821,256 983,567 1,067,780 1,193,056 1,229,784 1,280,906 -33.18%
PBT -27,234 -63,076 47,392 81,421 45,848 45,464 49,779 -
Tax 2,642 10,316 -13,916 -19,237 -13,678 -11,060 -15,485 -
NP -24,592 -52,760 33,476 62,184 32,170 34,404 34,294 -
-
NP to SH -24,588 -52,752 33,477 62,184 32,170 34,404 34,297 -
-
Tax Rate - - 29.36% 23.63% 29.83% 24.33% 31.11% -
Total Cost 724,510 874,016 950,091 1,005,596 1,160,886 1,195,380 1,246,612 -30.38%
-
Net Worth 355,999 355,999 372,000 383,999 355,999 355,999 348,000 1.52%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 8,000 - - - 8,000 -
Div Payout % - - 23.90% - - - 23.33% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 355,999 355,999 372,000 383,999 355,999 355,999 348,000 1.52%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -3.51% -6.42% 3.40% 5.82% 2.70% 2.80% 2.68% -
ROE -6.91% -14.82% 9.00% 16.19% 9.04% 9.66% 9.86% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 174.98 205.31 245.89 266.95 298.26 307.45 320.23 -33.18%
EPS -6.20 -13.20 8.40 15.60 8.00 8.80 8.60 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.89 0.89 0.93 0.96 0.89 0.89 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 166.65 195.54 234.18 254.23 284.06 292.81 304.98 -33.18%
EPS -5.85 -12.56 7.97 14.81 7.66 8.19 8.17 -
DPS 0.00 0.00 1.90 0.00 0.00 0.00 1.90 -
NAPS 0.8476 0.8476 0.8857 0.9143 0.8476 0.8476 0.8286 1.52%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.70 0.515 0.845 0.785 0.90 0.90 0.70 -
P/RPS 0.40 0.25 0.34 0.29 0.30 0.29 0.22 49.02%
P/EPS -11.39 -3.91 10.10 5.05 11.19 10.46 8.16 -
EY -8.78 -25.61 9.90 19.80 8.94 9.56 12.25 -
DY 0.00 0.00 2.37 0.00 0.00 0.00 2.86 -
P/NAPS 0.79 0.58 0.91 0.82 1.01 1.01 0.80 -0.83%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 07/08/20 24/06/20 20/02/20 11/11/19 08/08/19 03/05/19 22/02/19 -
Price 0.715 0.725 0.85 0.855 0.84 0.98 0.85 -
P/RPS 0.41 0.35 0.35 0.32 0.28 0.32 0.27 32.14%
P/EPS -11.63 -5.50 10.16 5.50 10.44 11.39 9.91 -
EY -8.60 -18.19 9.85 18.18 9.57 8.78 10.09 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 2.35 -
P/NAPS 0.80 0.81 0.91 0.89 0.94 1.10 0.98 -12.66%

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