[MSC] QoQ Cumulative 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- 35.35%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 683,770 356,954 1,436,177 1,117,658 714,493 406,614 1,477,941 -40.26%
PBT 13,390 7,064 27,694 41,254 29,582 17,700 52,961 -60.11%
Tax -6,347 -2,480 -11,767 -11,969 -7,944 -5,077 -15,511 -44.97%
NP 7,043 4,584 15,927 29,285 21,638 12,623 37,450 -67.27%
-
NP to SH 7,043 4,584 15,928 29,286 21,638 12,623 37,452 -67.27%
-
Tax Rate 47.40% 35.11% 42.49% 29.01% 26.85% 28.68% 29.29% -
Total Cost 676,727 352,370 1,420,250 1,088,373 692,855 393,991 1,440,491 -39.65%
-
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 2.42% 1.56% 5.47% 9.60% 7.31% 4.29% 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 683.77 356.95 1,436.18 1,117.66 714.49 406.61 1,479.84 -40.31%
EPS 7.00 4.60 15.90 29.30 21.60 12.60 37.50 -67.43%
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 162.80 84.99 341.95 266.11 170.12 96.81 351.89 -40.26%
EPS 1.68 1.09 3.79 6.97 5.15 3.01 8.92 -67.24%
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 0.44 0.78 0.23 0.33 0.56 0.87 0.27 38.60%
P/EPS 42.60 61.08 20.97 12.46 18.44 28.04 11.43 140.96%
EY 2.35 1.64 4.77 8.02 5.42 3.57 8.75 -58.47%
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 0.53 0.91 0.22 0.32 0.58 1.03 0.28 53.19%
P/EPS 51.26 71.12 19.46 12.26 19.04 33.03 11.90 165.44%
EY 1.95 1.41 5.14 8.16 5.25 3.03 8.41 -62.35%
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