[MSC] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
05-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -59.21%
YoY- -57.47%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 813,359 983,567 1,280,906 1,436,177 1,477,941 1,464,855 1,915,179 -13.29%
PBT 25,783 47,392 49,779 27,694 52,961 3,238 44,992 -8.85%
Tax -10,068 -13,916 -15,485 -11,767 -15,511 -8,038 -54,962 -24.61%
NP 15,715 33,476 34,294 15,927 37,450 -4,800 -9,970 -
-
NP to SH 16,101 33,477 34,297 15,928 37,452 -4,795 -9,865 -
-
Tax Rate 39.05% 29.36% 31.11% 42.49% 29.29% 248.24% 122.16% -
Total Cost 797,644 950,091 1,246,612 1,420,250 1,440,491 1,469,655 1,925,149 -13.64%
-
Net Worth 396,000 372,000 348,000 291,000 281,639 241,000 233,999 9.15%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,000 8,000 8,000 4,000 7,989 - - -
Div Payout % 24.84% 23.90% 23.33% 25.11% 21.33% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 396,000 372,000 348,000 291,000 281,639 241,000 233,999 9.15%
NOSH 400,000 400,000 400,000 100,000 100,000 100,000 100,000 25.96%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.93% 3.40% 2.68% 1.11% 2.53% -0.33% -0.52% -
ROE 4.07% 9.00% 9.86% 5.47% 13.30% -1.99% -4.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 203.34 245.89 320.23 1,436.18 1,479.84 1,464.86 1,915.18 -31.16%
EPS 4.00 8.40 8.60 15.90 37.50 -4.80 -9.90 -
DPS 1.00 2.00 2.00 4.00 8.00 0.00 0.00 -
NAPS 0.99 0.93 0.87 2.91 2.82 2.41 2.34 -13.34%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 193.66 234.18 304.98 341.95 351.89 348.78 456.00 -13.29%
EPS 3.83 7.97 8.17 3.79 8.92 -1.14 -2.35 -
DPS 0.95 1.90 1.90 0.95 1.90 0.00 0.00 -
NAPS 0.9429 0.8857 0.8286 0.6929 0.6706 0.5738 0.5571 9.15%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.43 0.845 0.70 3.34 3.93 2.48 2.55 -
P/RPS 0.70 0.34 0.22 0.23 0.27 0.17 0.13 32.35%
P/EPS 35.53 10.10 8.16 20.97 11.43 -51.72 -25.85 -
EY 2.81 9.90 12.25 4.77 8.75 -1.93 -3.87 -
DY 0.70 2.37 2.86 1.20 2.04 0.00 0.00 -
P/NAPS 1.44 0.91 0.80 1.15 1.41 1.03 1.09 4.74%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 20/02/20 22/02/19 05/03/18 27/02/17 19/02/16 24/02/15 -
Price 2.80 0.85 0.85 3.10 4.09 2.31 2.83 -
P/RPS 1.38 0.35 0.27 0.22 0.28 0.16 0.15 44.70%
P/EPS 69.56 10.16 9.91 19.46 11.90 -48.18 -28.69 -
EY 1.44 9.85 10.09 5.14 8.41 -2.08 -3.49 -
DY 0.36 2.35 2.35 1.29 1.96 0.00 0.00 -
P/NAPS 2.83 0.91 0.98 1.07 1.47 0.96 1.21 15.19%

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