[MSC] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 17.22%
YoY- 881.06%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,117,658 714,493 406,614 1,477,941 1,127,805 804,680 408,401 95.53%
PBT 41,254 29,582 17,700 52,961 46,596 29,818 32,832 16.42%
Tax -11,969 -7,944 -5,077 -15,511 -14,646 -15,166 -7,896 31.92%
NP 29,285 21,638 12,623 37,450 31,950 14,652 24,936 11.30%
-
NP to SH 29,286 21,638 12,623 37,452 31,951 14,652 24,936 11.30%
-
Tax Rate 29.01% 26.85% 28.68% 29.29% 31.43% 50.86% 24.05% -
Total Cost 1,088,373 692,855 393,991 1,440,491 1,095,855 790,028 383,465 100.33%
-
Net Worth 304,999 296,000 294,000 281,639 271,000 252,999 258,999 11.50%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 7,989 - - - -
Div Payout % - - - 21.33% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 304,999 296,000 294,000 281,639 271,000 252,999 258,999 11.50%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.62% 3.03% 3.10% 2.53% 2.83% 1.82% 6.11% -
ROE 9.60% 7.31% 4.29% 13.30% 11.79% 5.79% 9.63% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,117.66 714.49 406.61 1,479.84 1,127.81 804.68 408.40 95.53%
EPS 29.30 21.60 12.60 37.50 32.00 14.70 24.90 11.44%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.05 2.96 2.94 2.82 2.71 2.53 2.59 11.50%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 266.11 170.12 96.81 351.89 268.53 191.59 97.24 95.52%
EPS 6.97 5.15 3.01 8.92 7.61 3.49 5.94 11.23%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 0.7262 0.7048 0.70 0.6706 0.6452 0.6024 0.6167 11.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.65 3.99 3.54 3.93 3.55 2.62 2.50 -
P/RPS 0.33 0.56 0.87 0.27 0.31 0.33 0.61 -33.58%
P/EPS 12.46 18.44 28.04 11.43 11.11 17.88 10.03 15.54%
EY 8.02 5.42 3.57 8.75 9.00 5.59 9.97 -13.49%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 1.20 1.35 1.20 1.41 1.31 1.04 0.97 15.22%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 07/08/17 02/08/17 27/02/17 04/11/16 10/08/16 10/05/16 -
Price 3.59 4.12 4.17 4.09 3.78 2.90 2.77 -
P/RPS 0.32 0.58 1.03 0.28 0.34 0.36 0.68 -39.47%
P/EPS 12.26 19.04 33.03 11.90 11.83 19.79 11.11 6.78%
EY 8.16 5.25 3.03 8.41 8.45 5.05 9.00 -6.31%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.18 1.39 1.42 1.47 1.39 1.15 1.07 6.73%

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