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

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
02-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 34.82%
YoY- -49.38%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized 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 1,436,177 1,490,210 1,428,986 1,626,456 1,477,941 1,503,740 1,609,360 -7.29%
PBT 27,694 55,005 59,164 70,800 52,961 62,128 59,636 -39.94%
Tax -11,767 -15,958 -15,888 -20,308 -15,511 -19,528 -30,332 -46.71%
NP 15,927 39,046 43,276 50,492 37,450 42,600 29,304 -33.32%
-
NP to SH 15,928 39,048 43,276 50,492 37,452 42,601 29,304 -33.32%
-
Tax Rate 42.49% 29.01% 26.85% 28.68% 29.29% 31.43% 50.86% -
Total Cost 1,420,250 1,451,164 1,385,710 1,575,964 1,440,491 1,461,140 1,580,056 -6.84%
-
Net Worth 291,000 304,999 296,000 294,000 281,639 271,000 252,999 9.75%
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 - - - 7,989 - - -
Div Payout % 25.11% - - - 21.33% - - -
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 291,000 304,999 296,000 294,000 281,639 271,000 252,999 9.75%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
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 1.11% 2.62% 3.03% 3.10% 2.53% 2.83% 1.82% -
ROE 5.47% 12.80% 14.62% 17.17% 13.30% 15.72% 11.58% -
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 1,436.18 1,490.21 1,428.99 1,626.46 1,479.84 1,503.74 1,609.36 -7.28%
EPS 15.90 39.07 43.20 50.40 37.50 42.67 29.40 -33.54%
DPS 4.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.91 3.05 2.96 2.94 2.82 2.71 2.53 9.74%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 341.95 354.81 340.23 387.25 351.89 358.03 383.18 -7.28%
EPS 3.79 9.30 10.30 12.02 8.92 10.14 6.98 -33.36%
DPS 0.95 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 0.6929 0.7262 0.7048 0.70 0.6706 0.6452 0.6024 9.75%
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 3.34 3.65 3.99 3.54 3.93 3.55 2.62 -
P/RPS 0.23 0.24 0.28 0.22 0.27 0.24 0.16 27.28%
P/EPS 20.97 9.35 9.22 7.01 11.43 8.33 8.94 76.26%
EY 4.77 10.70 10.85 14.26 8.75 12.00 11.18 -43.23%
DY 1.20 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 1.15 1.20 1.35 1.20 1.41 1.31 1.04 6.91%
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 3.10 3.59 4.12 4.17 4.09 3.78 2.90 -
P/RPS 0.22 0.24 0.29 0.26 0.28 0.25 0.18 14.27%
P/EPS 19.46 9.19 9.52 8.26 11.90 8.87 9.90 56.72%
EY 5.14 10.88 10.50 12.11 8.41 11.27 10.10 -36.17%
DY 1.29 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.07 1.18 1.39 1.42 1.47 1.39 1.15 -4.68%

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