[MSC] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 71.42%
YoY- 47.68%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 356,954 1,436,177 1,117,658 714,493 406,614 1,477,941 1,127,805 -53.58%
PBT 7,064 27,694 41,254 29,582 17,700 52,961 46,596 -71.60%
Tax -2,480 -11,767 -11,969 -7,944 -5,077 -15,511 -14,646 -69.42%
NP 4,584 15,927 29,285 21,638 12,623 37,450 31,950 -72.62%
-
NP to SH 4,584 15,928 29,286 21,638 12,623 37,452 31,951 -72.62%
-
Tax Rate 35.11% 42.49% 29.01% 26.85% 28.68% 29.29% 31.43% -
Total Cost 352,370 1,420,250 1,088,373 692,855 393,991 1,440,491 1,095,855 -53.09%
-
Net Worth 293,000 291,000 304,999 296,000 294,000 281,639 271,000 5.34%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 4,000 - - - 7,989 - -
Div Payout % - 25.11% - - - 21.33% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 293,000 291,000 304,999 296,000 294,000 281,639 271,000 5.34%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.28% 1.11% 2.62% 3.03% 3.10% 2.53% 2.83% -
ROE 1.56% 5.47% 9.60% 7.31% 4.29% 13.30% 11.79% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 356.95 1,436.18 1,117.66 714.49 406.61 1,479.84 1,127.81 -53.59%
EPS 4.60 15.90 29.30 21.60 12.60 37.50 32.00 -72.59%
DPS 0.00 4.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.93 2.91 3.05 2.96 2.94 2.82 2.71 5.34%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 84.99 341.95 266.11 170.12 96.81 351.89 268.53 -53.58%
EPS 1.09 3.79 6.97 5.15 3.01 8.92 7.61 -72.65%
DPS 0.00 0.95 0.00 0.00 0.00 1.90 0.00 -
NAPS 0.6976 0.6929 0.7262 0.7048 0.70 0.6706 0.6452 5.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.80 3.34 3.65 3.99 3.54 3.93 3.55 -
P/RPS 0.78 0.23 0.33 0.56 0.87 0.27 0.31 85.09%
P/EPS 61.08 20.97 12.46 18.44 28.04 11.43 11.11 211.82%
EY 1.64 4.77 8.02 5.42 3.57 8.75 9.00 -67.89%
DY 0.00 1.20 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.96 1.15 1.20 1.35 1.20 1.41 1.31 -18.73%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 08/05/18 05/03/18 09/11/17 07/08/17 02/08/17 27/02/17 04/11/16 -
Price 3.26 3.10 3.59 4.12 4.17 4.09 3.78 -
P/RPS 0.91 0.22 0.32 0.58 1.03 0.28 0.34 92.88%
P/EPS 71.12 19.46 12.26 19.04 33.03 11.90 11.83 230.98%
EY 1.41 5.14 8.16 5.25 3.03 8.41 8.45 -69.72%
DY 0.00 1.29 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.11 1.07 1.18 1.39 1.42 1.47 1.39 -13.93%

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