[MSC] QoQ 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- 33.74%
YoY- 216.74%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 204,307 289,082 307,446 287,704 309,432 326,816 356,954 -31.04%
PBT 38,142 11,558 11,366 19,370 17,019 6,326 7,064 207.46%
Tax -7,589 -4,074 -2,765 -3,778 -5,360 -3,867 -2,480 110.63%
NP 30,553 7,484 8,601 15,592 11,659 2,459 4,584 253.75%
-
NP to SH 30,553 7,484 8,601 15,594 11,660 2,459 4,584 253.75%
-
Tax Rate 19.90% 35.25% 24.33% 19.50% 31.49% 61.13% 35.11% -
Total Cost 173,754 281,598 298,845 272,112 297,773 324,357 352,370 -37.55%
-
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 % - - - 51.30% - - - -
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 14.95% 2.59% 2.80% 5.42% 3.77% 0.75% 1.28% -
ROE 7.96% 2.10% 2.42% 4.48% 3.51% 0.85% 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 51.08 72.27 76.86 71.93 77.36 326.82 356.95 -72.60%
EPS 7.60 1.90 2.20 3.90 2.90 2.50 4.60 39.71%
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 48.64 68.83 73.20 68.50 73.67 77.81 84.99 -31.04%
EPS 7.27 1.78 2.05 3.71 2.78 0.59 1.09 253.91%
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 1.54 1.25 1.17 0.97 1.02 0.92 0.78 57.31%
P/EPS 10.28 48.10 41.86 17.96 27.10 122.00 61.08 -69.48%
EY 9.73 2.08 2.39 5.57 3.69 0.82 1.64 227.37%
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 1.67 1.16 1.28 1.18 0.94 1.10 0.91 49.83%
P/EPS 11.19 44.90 45.58 21.80 25.04 146.81 71.12 -70.82%
EY 8.93 2.23 2.19 4.59 3.99 0.68 1.41 241.92%
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