[MSC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 620.04%
YoY- 963.43%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,477,941 1,127,805 804,680 408,401 1,464,855 1,329,100 834,615 46.11%
PBT 52,961 46,596 29,818 32,832 3,238 7,621 -21,157 -
Tax -15,511 -14,646 -15,166 -7,896 -8,038 -4,999 3,358 -
NP 37,450 31,950 14,652 24,936 -4,800 2,622 -17,799 -
-
NP to SH 37,452 31,951 14,652 24,936 -4,795 2,626 -17,795 -
-
Tax Rate 29.29% 31.43% 50.86% 24.05% 248.24% 65.60% - -
Total Cost 1,440,491 1,095,855 790,028 383,465 1,469,655 1,326,478 852,414 41.64%
-
Net Worth 281,639 271,000 252,999 258,999 241,000 240,380 224,936 16.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,989 - - - - - - -
Div Payout % 21.33% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 281,639 271,000 252,999 258,999 241,000 240,380 224,936 16.08%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.53% 2.83% 1.82% 6.11% -0.33% 0.20% -2.13% -
ROE 13.30% 11.79% 5.79% 9.63% -1.99% 1.09% -7.91% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,479.84 1,127.81 804.68 408.40 1,464.86 1,315.94 834.85 46.21%
EPS 37.50 32.00 14.70 24.90 -4.80 2.60 -17.80 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.71 2.53 2.59 2.41 2.38 2.25 16.16%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 351.89 268.53 191.59 97.24 348.78 316.45 198.72 46.11%
EPS 8.92 7.61 3.49 5.94 -1.14 0.63 -4.24 -
DPS 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6706 0.6452 0.6024 0.6167 0.5738 0.5723 0.5356 16.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.93 3.55 2.62 2.50 2.48 2.29 2.46 -
P/RPS 0.27 0.31 0.33 0.61 0.17 0.21 0.34 -14.18%
P/EPS 11.43 11.11 17.88 10.03 -51.72 88.08 -13.82 -
EY 8.75 9.00 5.59 9.97 -1.93 1.14 -7.24 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.31 1.04 0.97 1.03 0.96 1.09 18.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 04/11/16 10/08/16 10/05/16 19/02/16 09/11/15 12/08/15 -
Price 4.09 3.78 2.90 2.77 2.31 2.35 2.35 -
P/RPS 0.28 0.34 0.36 0.68 0.16 0.21 0.32 -8.48%
P/EPS 11.90 11.83 19.79 11.11 -48.18 90.38 -13.20 -
EY 8.41 8.45 5.05 9.00 -2.08 1.11 -7.57 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.39 1.15 1.07 0.96 0.99 1.04 25.81%

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