[MSC] QoQ TTM 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- 541.67%
YoY- 115.33%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,088,539 1,193,664 1,231,398 1,280,906 1,311,721 1,405,454 1,386,517 -14.88%
PBT 80,436 59,313 54,081 49,779 16,849 11,502 17,058 180.93%
Tax -18,206 -15,977 -15,770 -15,485 -11,505 -10,170 -9,170 57.90%
NP 62,230 43,336 38,311 34,294 5,344 1,332 7,888 295.80%
-
NP to SH 62,232 43,339 38,314 34,297 5,345 1,333 7,889 295.77%
-
Tax Rate 22.63% 26.94% 29.16% 31.11% 68.28% 88.42% 53.76% -
Total Cost 1,026,309 1,150,328 1,193,087 1,246,612 1,306,377 1,404,122 1,378,629 -17.84%
-
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 8,000 8,000 8,000 4,000 4,000 4,000 58.67%
Div Payout % 12.86% 18.46% 20.88% 23.33% 74.84% 300.08% 50.70% -
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 5.72% 3.63% 3.11% 2.68% 0.41% 0.09% 0.57% -
ROE 16.21% 12.17% 10.76% 9.86% 1.61% 0.46% 2.69% -
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 272.13 298.42 307.85 320.23 327.93 1,405.45 1,386.52 -66.19%
EPS 15.56 10.83 9.58 8.57 1.34 1.33 7.89 57.19%
DPS 2.00 2.00 2.00 2.00 1.00 4.00 4.00 -36.97%
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 259.18 284.21 293.19 304.98 312.31 334.63 330.12 -14.88%
EPS 14.82 10.32 9.12 8.17 1.27 0.32 1.88 295.59%
DPS 1.90 1.90 1.90 1.90 0.95 0.95 0.95 58.67%
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 0.29 0.30 0.29 0.22 0.24 0.21 0.20 28.07%
P/EPS 5.05 8.31 9.40 8.16 59.12 225.06 35.49 -72.71%
EY 19.82 12.04 10.64 12.25 1.69 0.44 2.82 266.48%
DY 2.55 2.22 2.22 2.86 1.27 1.33 1.43 46.99%
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 0.31 0.28 0.32 0.27 0.22 0.26 0.24 18.58%
P/EPS 5.50 7.75 10.23 9.91 54.63 270.82 41.32 -73.89%
EY 18.20 12.90 9.77 10.09 1.83 0.37 2.42 283.38%
DY 2.34 2.38 2.04 2.35 1.37 1.11 1.23 53.47%
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