[MSC] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -141.24%
YoY- 31.01%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 406,614 350,136 323,125 396,279 408,401 354,649 557,485 -18.95%
PBT 17,700 6,365 16,778 -3,014 32,832 -4,383 28,778 -27.65%
Tax -5,077 -865 520 -7,270 -7,896 -3,039 -8,357 -28.24%
NP 12,623 5,500 17,298 -10,284 24,936 -7,422 20,421 -27.41%
-
NP to SH 12,623 5,501 17,299 -10,284 24,936 -7,421 20,421 -27.41%
-
Tax Rate 28.68% 13.59% -3.10% - 24.05% - 29.04% -
Total Cost 393,991 344,636 305,827 406,563 383,465 362,071 537,064 -18.64%
-
Net Worth 294,000 282,051 271,000 252,999 258,999 241,000 238,245 15.03%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 8,001 - - - - - -
Div Payout % - 145.45% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 294,000 282,051 271,000 252,999 258,999 241,000 238,245 15.03%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.10% 1.57% 5.35% -2.60% 6.11% -2.09% 3.66% -
ROE 4.29% 1.95% 6.38% -4.06% 9.63% -3.08% 8.57% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 406.61 350.07 323.13 396.28 408.40 354.65 556.91 -18.90%
EPS 12.60 5.50 17.30 -10.30 24.90 -7.40 20.40 -27.45%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.82 2.71 2.53 2.59 2.41 2.38 15.11%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 96.81 83.37 76.93 94.35 97.24 84.44 132.73 -18.95%
EPS 3.01 1.31 4.12 -2.45 5.94 -1.77 4.86 -27.32%
DPS 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6716 0.6452 0.6024 0.6167 0.5738 0.5673 15.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.54 3.93 3.55 2.62 2.50 2.48 2.29 -
P/RPS 0.87 1.12 1.10 0.66 0.61 0.70 0.60 28.07%
P/EPS 28.04 164.95 20.52 -25.48 10.03 -33.42 11.23 83.94%
EY 3.57 0.61 4.87 -3.93 9.97 -2.99 8.91 -45.62%
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.41 1.31 1.04 0.97 1.03 0.96 16.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 02/08/17 27/02/17 04/11/16 10/08/16 10/05/16 19/02/16 09/11/15 -
Price 4.17 4.09 3.78 2.90 2.77 2.31 2.35 -
P/RPS 1.03 1.17 1.17 0.73 0.68 0.65 0.61 41.75%
P/EPS 33.03 171.66 21.85 -28.20 11.11 -31.13 11.52 101.69%
EY 3.03 0.58 4.58 -3.55 9.00 -3.21 8.68 -50.39%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.47 1.39 1.15 1.07 0.96 0.99 27.15%

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