[MSC] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 77.04%
YoY- -36.14%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,095,337 774,380 1,067,780 1,324,269 1,490,210 1,503,740 1,772,133 -7.69%
PBT 97,528 4,966 81,421 40,545 55,005 62,128 10,161 45.73%
Tax -25,614 -4,644 -19,237 -15,609 -15,958 -19,528 -6,665 25.12%
NP 71,913 322 62,184 24,936 39,046 42,600 3,496 65.45%
-
NP to SH 71,985 325 62,184 24,937 39,048 42,601 3,501 65.44%
-
Tax Rate 26.26% 93.52% 23.63% 38.50% 29.01% 31.43% 65.59% -
Total Cost 1,023,424 774,057 1,005,596 1,299,333 1,451,164 1,461,140 1,768,637 -8.70%
-
Net Worth 500,572 364,000 383,999 331,999 304,999 271,000 240,380 12.99%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 500,572 364,000 383,999 331,999 304,999 271,000 240,380 12.99%
NOSH 420,000 400,000 400,000 400,000 100,000 100,000 100,000 26.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.57% 0.04% 5.82% 1.88% 2.62% 2.83% 0.20% -
ROE 14.38% 0.09% 16.19% 7.51% 12.80% 15.72% 1.46% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 264.77 193.60 266.95 331.07 1,490.21 1,503.74 1,754.59 -27.01%
EPS 17.47 0.13 15.60 6.27 39.07 42.67 3.47 30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.91 0.96 0.83 3.05 2.71 2.38 -10.65%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 260.79 184.38 254.23 315.30 354.81 358.03 421.94 -7.69%
EPS 17.14 0.08 14.81 5.94 9.30 10.14 0.83 65.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 0.8667 0.9143 0.7905 0.7262 0.6452 0.5723 12.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.25 0.695 0.785 0.79 3.65 3.55 2.29 -
P/RPS 0.85 0.36 0.29 0.24 0.24 0.24 0.16 32.06%
P/EPS 12.93 854.51 5.05 12.67 9.35 8.33 66.06 -23.78%
EY 7.73 0.12 19.80 7.89 10.70 12.00 1.51 31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.76 0.82 0.95 1.20 1.31 0.96 11.64%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 12/11/21 30/10/20 11/11/19 14/11/18 09/11/17 04/11/16 09/11/15 -
Price 2.89 0.695 0.855 0.73 3.59 3.78 2.35 -
P/RPS 1.09 0.36 0.32 0.22 0.24 0.25 0.16 37.64%
P/EPS 16.61 854.51 5.50 11.71 9.19 8.87 67.79 -20.87%
EY 6.02 0.12 18.18 8.54 10.88 11.27 1.48 26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.76 0.89 0.88 1.18 1.39 0.99 15.80%

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