[MSC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 83.38%
YoY- 115.33%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 800,835 596,528 307,446 1,280,906 993,202 683,770 356,954 71.29%
PBT 61,066 22,924 11,366 49,779 30,409 13,390 7,064 320.65%
Tax -14,428 -6,839 -2,765 -15,485 -11,707 -6,347 -2,480 223.12%
NP 46,638 16,085 8,601 34,294 18,702 7,043 4,584 368.86%
-
NP to SH 46,638 16,085 8,601 34,297 18,703 7,043 4,584 368.86%
-
Tax Rate 23.63% 29.83% 24.33% 31.11% 38.50% 47.40% 35.11% -
Total Cost 754,197 580,443 298,845 1,246,612 974,500 676,727 352,370 66.00%
-
Net Worth 383,999 355,999 355,999 348,000 331,999 291,000 293,000 19.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 8,000 - - - -
Div Payout % - - - 23.33% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 383,999 355,999 355,999 348,000 331,999 291,000 293,000 19.73%
NOSH 400,000 400,000 400,000 400,000 400,000 100,000 100,000 151.77%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.82% 2.70% 2.80% 2.68% 1.88% 1.03% 1.28% -
ROE 12.15% 4.52% 2.42% 9.86% 5.63% 2.42% 1.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 200.21 149.13 76.86 320.23 248.30 683.77 356.95 -31.96%
EPS 11.70 4.00 2.20 8.60 4.70 7.00 4.60 86.22%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.96 0.89 0.89 0.87 0.83 2.91 2.93 -52.44%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 190.68 142.03 73.20 304.98 236.48 162.80 84.99 71.29%
EPS 11.10 3.83 2.05 8.17 4.45 1.68 1.09 369.15%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 0.9143 0.8476 0.8476 0.8286 0.7905 0.6929 0.6976 19.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.785 0.90 0.90 0.70 0.79 3.00 2.80 -
P/RPS 0.39 0.60 1.17 0.22 0.32 0.44 0.78 -36.97%
P/EPS 6.73 22.38 41.86 8.16 16.90 42.60 61.08 -76.98%
EY 14.85 4.47 2.39 12.25 5.92 2.35 1.64 333.85%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.01 0.80 0.95 1.03 0.96 -9.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 11/11/19 08/08/19 03/05/19 22/02/19 14/11/18 10/08/18 08/05/18 -
Price 0.855 0.84 0.98 0.85 0.73 3.61 3.26 -
P/RPS 0.43 0.56 1.28 0.27 0.29 0.53 0.91 -39.30%
P/EPS 7.33 20.89 45.58 9.91 15.61 51.26 71.12 -77.98%
EY 13.64 4.79 2.19 10.09 6.41 1.95 1.41 353.38%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.10 0.98 0.88 1.24 1.11 -13.68%

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