[MSC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -21.72%
YoY- 41.81%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,405,454 1,386,517 1,436,177 1,467,794 1,387,754 1,476,154 1,477,941 -3.30%
PBT 11,502 17,058 27,694 47,619 52,725 37,829 52,961 -63.97%
Tax -10,170 -9,170 -11,767 -12,834 -8,289 -12,692 -15,511 -24.58%
NP 1,332 7,888 15,927 34,785 44,436 25,137 37,450 -89.25%
-
NP to SH 1,333 7,889 15,928 34,787 44,438 25,139 37,452 -89.24%
-
Tax Rate 88.42% 53.76% 42.49% 26.95% 15.72% 33.55% 29.29% -
Total Cost 1,404,122 1,378,629 1,420,250 1,433,009 1,343,318 1,451,017 1,440,491 -1.69%
-
Net Worth 291,000 293,000 291,000 304,999 296,000 294,000 281,999 2.12%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,000 4,000 4,000 8,001 8,001 8,001 8,001 -37.08%
Div Payout % 300.08% 50.70% 25.11% 23.00% 18.01% 31.83% 21.36% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 291,000 293,000 291,000 304,999 296,000 294,000 281,999 2.12%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.09% 0.57% 1.11% 2.37% 3.20% 1.70% 2.53% -
ROE 0.46% 2.69% 5.47% 11.41% 15.01% 8.55% 13.28% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,405.45 1,386.52 1,436.18 1,467.79 1,387.75 1,476.15 1,477.94 -3.30%
EPS 1.33 7.89 15.93 34.79 44.44 25.14 37.45 -89.26%
DPS 4.00 4.00 4.00 8.00 8.00 8.00 8.00 -37.08%
NAPS 2.91 2.93 2.91 3.05 2.96 2.94 2.82 2.12%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 334.63 330.12 341.95 349.47 330.42 351.47 351.89 -3.30%
EPS 0.32 1.88 3.79 8.28 10.58 5.99 8.92 -89.18%
DPS 0.95 0.95 0.95 1.91 1.91 1.91 1.91 -37.30%
NAPS 0.6929 0.6976 0.6929 0.7262 0.7048 0.70 0.6714 2.12%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.00 2.80 3.34 3.65 3.99 3.54 3.93 -
P/RPS 0.21 0.20 0.23 0.25 0.29 0.24 0.27 -15.46%
P/EPS 225.06 35.49 20.97 10.49 8.98 14.08 10.49 676.46%
EY 0.44 2.82 4.77 9.53 11.14 7.10 9.53 -87.20%
DY 1.33 1.43 1.20 2.19 2.01 2.26 2.04 -24.87%
P/NAPS 1.03 0.96 1.15 1.20 1.35 1.20 1.39 -18.15%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 10/08/18 08/05/18 05/03/18 09/11/17 07/08/17 02/08/17 27/02/17 -
Price 3.61 3.26 3.10 3.59 4.12 4.17 4.09 -
P/RPS 0.26 0.24 0.22 0.24 0.30 0.28 0.28 -4.83%
P/EPS 270.82 41.32 19.46 10.32 9.27 16.59 10.92 755.44%
EY 0.37 2.42 5.14 9.69 10.79 6.03 9.16 -88.29%
DY 1.11 1.23 1.29 2.23 1.94 1.92 1.96 -31.62%
P/NAPS 1.24 1.11 1.07 1.18 1.39 1.42 1.45 -9.93%

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