[MSC] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -46.21%
YoY- -2.39%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 763,517 736,998 881,435 983,567 1,088,539 1,193,664 1,231,398 -27.22%
PBT -9,949 10,851 20,257 47,392 80,436 59,313 54,081 -
Tax -2,971 -5,756 -8,572 -13,916 -18,206 -15,977 -15,770 -67.03%
NP -12,920 5,095 11,685 33,476 62,230 43,336 38,311 -
-
NP to SH -12,917 5,098 11,688 33,477 62,232 43,339 38,314 -
-
Tax Rate - 53.05% 42.32% 29.36% 22.63% 26.94% 29.16% -
Total Cost 776,437 731,903 869,750 950,091 1,026,309 1,150,328 1,193,087 -24.84%
-
Net Worth 364,000 355,999 355,999 372,000 383,999 355,999 355,999 1.48%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 8,000 8,000 8,000 8,000 8,000 8,000 8,000 0.00%
Div Payout % 0.00% 156.92% 68.45% 23.90% 12.86% 18.46% 20.88% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 364,000 355,999 355,999 372,000 383,999 355,999 355,999 1.48%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.69% 0.69% 1.33% 3.40% 5.72% 3.63% 3.11% -
ROE -3.55% 1.43% 3.28% 9.00% 16.21% 12.17% 10.76% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 190.88 184.25 220.36 245.89 272.13 298.42 307.85 -27.22%
EPS -3.23 1.27 2.92 8.37 15.56 10.83 9.58 -
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.91 0.89 0.89 0.93 0.96 0.89 0.89 1.48%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 181.79 175.48 209.87 234.18 259.18 284.21 293.19 -27.22%
EPS -3.08 1.21 2.78 7.97 14.82 10.32 9.12 -
DPS 1.90 1.90 1.90 1.90 1.90 1.90 1.90 0.00%
NAPS 0.8667 0.8476 0.8476 0.8857 0.9143 0.8476 0.8476 1.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.695 0.70 0.515 0.845 0.785 0.90 0.90 -
P/RPS 0.36 0.38 0.23 0.34 0.29 0.30 0.29 15.46%
P/EPS -21.52 54.92 17.62 10.10 5.05 8.31 9.40 -
EY -4.65 1.82 5.67 9.90 19.82 12.04 10.64 -
DY 2.88 2.86 3.88 2.37 2.55 2.22 2.22 18.89%
P/NAPS 0.76 0.79 0.58 0.91 0.82 1.01 1.01 -17.22%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/10/20 07/08/20 24/06/20 20/02/20 11/11/19 08/08/19 03/05/19 -
Price 0.695 0.715 0.725 0.85 0.855 0.84 0.98 -
P/RPS 0.36 0.39 0.33 0.35 0.31 0.28 0.32 8.14%
P/EPS -21.52 56.10 24.81 10.16 5.50 7.75 10.23 -
EY -4.65 1.78 4.03 9.85 18.20 12.90 9.77 -
DY 2.88 2.80 2.76 2.35 2.34 2.38 2.04 25.76%
P/NAPS 0.76 0.80 0.81 0.91 0.89 0.94 1.10 -21.79%

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