[MSC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -326.71%
YoY- 51.39%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,482,454 1,716,814 1,773,510 1,746,749 1,917,544 1,888,988 1,867,722 -14.23%
PBT 42,213 54,213 37,996 3,238 13,264 -6,257 19,027 69.85%
Tax -17,685 -26,562 -14,970 -8,038 -11,145 -7,314 -46,523 -47.43%
NP 24,528 27,651 23,026 -4,800 2,119 -13,571 -27,496 -
-
NP to SH 24,530 27,652 23,029 -4,795 2,115 -13,585 -27,469 -
-
Tax Rate 41.89% 49.00% 39.40% 248.24% 84.02% - 244.51% -
Total Cost 1,457,926 1,689,163 1,750,484 1,751,549 1,915,425 1,902,559 1,895,218 -16.00%
-
Net Worth 271,000 252,999 258,999 241,000 238,000 225,000 235,999 9.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 271,000 252,999 258,999 241,000 238,000 225,000 235,999 9.63%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.65% 1.61% 1.30% -0.27% 0.11% -0.72% -1.47% -
ROE 9.05% 10.93% 8.89% -1.99% 0.89% -6.04% -11.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,482.45 1,716.81 1,773.51 1,746.75 1,917.54 1,888.99 1,867.72 -14.23%
EPS 24.53 27.65 23.03 -4.80 2.12 -13.59 -27.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.53 2.59 2.41 2.38 2.25 2.36 9.62%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 352.97 408.77 422.26 415.89 456.56 449.76 444.70 -14.23%
EPS 5.84 6.58 5.48 -1.14 0.50 -3.23 -6.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6452 0.6024 0.6167 0.5738 0.5667 0.5357 0.5619 9.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.55 2.62 2.50 2.48 2.29 2.46 2.70 -
P/RPS 0.24 0.15 0.14 0.14 0.12 0.13 0.14 43.09%
P/EPS 14.47 9.47 10.86 -51.72 108.27 -18.11 -9.83 -
EY 6.91 10.55 9.21 -1.93 0.92 -5.52 -10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.04 0.97 1.03 0.96 1.09 1.14 9.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 04/11/16 10/08/16 10/05/16 19/02/16 09/11/15 12/08/15 11/05/15 -
Price 3.78 2.90 2.77 2.31 2.35 2.35 2.73 -
P/RPS 0.25 0.17 0.16 0.13 0.12 0.12 0.15 40.44%
P/EPS 15.41 10.49 12.03 -48.18 111.11 -17.30 -9.94 -
EY 6.49 9.54 8.31 -2.08 0.90 -5.78 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.15 1.07 0.96 0.99 1.04 1.16 12.77%

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