[MSC] YoY Annualized Quarter 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- 37.53%
YoY- 115.33%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,076,560 813,359 983,567 1,280,906 1,436,177 1,477,941 1,464,855 -4.99%
PBT 158,362 25,783 47,392 49,779 27,694 52,961 3,238 91.11%
Tax -39,876 -10,068 -13,916 -15,485 -11,767 -15,511 -8,038 30.56%
NP 118,486 15,715 33,476 34,294 15,927 37,450 -4,800 -
-
NP to SH 118,058 16,101 33,477 34,297 15,928 37,452 -4,795 -
-
Tax Rate 25.18% 39.05% 29.36% 31.11% 42.49% 29.29% 248.24% -
Total Cost 958,074 797,644 950,091 1,246,612 1,420,250 1,440,491 1,469,655 -6.87%
-
Net Worth 579,599 396,000 372,000 348,000 291,000 281,639 241,000 15.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 29,400 4,000 8,000 8,000 4,000 7,989 - -
Div Payout % 24.90% 24.84% 23.90% 23.33% 25.11% 21.33% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 579,599 396,000 372,000 348,000 291,000 281,639 241,000 15.73%
NOSH 420,000 400,000 400,000 400,000 100,000 100,000 100,000 26.99%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.01% 1.93% 3.40% 2.68% 1.11% 2.53% -0.33% -
ROE 20.37% 4.07% 9.00% 9.86% 5.47% 13.30% -1.99% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 256.32 203.34 245.89 320.23 1,436.18 1,479.84 1,464.86 -25.19%
EPS 28.30 4.00 8.40 8.60 15.90 37.50 -4.80 -
DPS 7.00 1.00 2.00 2.00 4.00 8.00 0.00 -
NAPS 1.38 0.99 0.93 0.87 2.91 2.82 2.41 -8.86%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 256.32 193.66 234.18 304.98 341.95 351.89 348.78 -4.99%
EPS 28.30 3.83 7.97 8.17 3.79 8.92 -1.14 -
DPS 7.00 0.95 1.90 1.90 0.95 1.90 0.00 -
NAPS 1.38 0.9429 0.8857 0.8286 0.6929 0.6706 0.5738 15.73%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.25 1.43 0.845 0.70 3.34 3.93 2.48 -
P/RPS 1.27 0.70 0.34 0.22 0.23 0.27 0.17 39.77%
P/EPS 11.56 35.53 10.10 8.16 20.97 11.43 -51.72 -
EY 8.65 2.81 9.90 12.25 4.77 8.75 -1.93 -
DY 2.15 0.70 2.37 2.86 1.20 2.04 0.00 -
P/NAPS 2.36 1.44 0.91 0.80 1.15 1.41 1.03 14.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 18/02/22 19/02/21 20/02/20 22/02/19 05/03/18 27/02/17 19/02/16 -
Price 4.08 2.80 0.85 0.85 3.10 4.09 2.31 -
P/RPS 1.59 1.38 0.35 0.27 0.22 0.28 0.16 46.57%
P/EPS 14.51 69.56 10.16 9.91 19.46 11.90 -48.18 -
EY 6.89 1.44 9.85 10.09 5.14 8.41 -2.08 -
DY 1.72 0.36 2.35 2.35 1.29 1.96 0.00 -
P/NAPS 2.96 2.83 0.91 0.98 1.07 1.47 0.96 20.62%

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