[MSC] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 52.68%
YoY- 881.06%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,467,794 1,387,754 1,476,154 1,477,941 1,482,454 1,716,814 1,773,510 -11.84%
PBT 47,619 52,725 37,829 52,961 42,213 54,213 37,996 16.22%
Tax -12,834 -8,289 -12,692 -15,511 -17,685 -26,562 -14,970 -9.74%
NP 34,785 44,436 25,137 37,450 24,528 27,651 23,026 31.62%
-
NP to SH 34,787 44,438 25,139 37,452 24,530 27,652 23,029 31.61%
-
Tax Rate 26.95% 15.72% 33.55% 29.29% 41.89% 49.00% 39.40% -
Total Cost 1,433,009 1,343,318 1,451,017 1,440,491 1,457,926 1,689,163 1,750,484 -12.47%
-
Net Worth 304,999 296,000 294,000 281,999 271,000 252,999 258,999 11.50%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,001 8,001 8,001 8,001 - - - -
Div Payout % 23.00% 18.01% 31.83% 21.36% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 304,999 296,000 294,000 281,999 271,000 252,999 258,999 11.50%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.37% 3.20% 1.70% 2.53% 1.65% 1.61% 1.30% -
ROE 11.41% 15.01% 8.55% 13.28% 9.05% 10.93% 8.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,467.79 1,387.75 1,476.15 1,477.94 1,482.45 1,716.81 1,773.51 -11.84%
EPS 34.79 44.44 25.14 37.45 24.53 27.65 23.03 31.62%
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 3.05 2.96 2.94 2.82 2.71 2.53 2.59 11.50%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 349.47 330.42 351.47 351.89 352.97 408.77 422.26 -11.84%
EPS 8.28 10.58 5.99 8.92 5.84 6.58 5.48 31.64%
DPS 1.91 1.91 1.91 1.91 0.00 0.00 0.00 -
NAPS 0.7262 0.7048 0.70 0.6714 0.6452 0.6024 0.6167 11.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.65 3.99 3.54 3.93 3.55 2.62 2.50 -
P/RPS 0.25 0.29 0.24 0.27 0.24 0.15 0.14 47.13%
P/EPS 10.49 8.98 14.08 10.49 14.47 9.47 10.86 -2.28%
EY 9.53 11.14 7.10 9.53 6.91 10.55 9.21 2.30%
DY 2.19 2.01 2.26 2.04 0.00 0.00 0.00 -
P/NAPS 1.20 1.35 1.20 1.39 1.31 1.04 0.97 15.22%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 07/08/17 02/08/17 27/02/17 04/11/16 10/08/16 10/05/16 -
Price 3.59 4.12 4.17 4.09 3.78 2.90 2.77 -
P/RPS 0.24 0.30 0.28 0.28 0.25 0.17 0.16 31.00%
P/EPS 10.32 9.27 16.59 10.92 15.41 10.49 12.03 -9.70%
EY 9.69 10.79 6.03 9.16 6.49 9.54 8.31 10.77%
DY 2.23 1.94 1.92 1.96 0.00 0.00 0.00 -
P/NAPS 1.18 1.39 1.42 1.45 1.39 1.15 1.07 6.73%

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