[MSC] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 15.12%
YoY- -63.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,103,628 821,256 1,229,784 1,427,816 1,626,456 1,633,604 1,526,560 -5.25%
PBT 120,908 -63,076 45,464 28,256 70,800 131,328 -7,704 -
Tax -32,488 10,316 -11,060 -9,920 -20,308 -31,584 -3,856 42.60%
NP 88,420 -52,760 34,404 18,336 50,492 99,744 -11,560 -
-
NP to SH 88,484 -52,752 34,404 18,336 50,492 99,744 -11,552 -
-
Tax Rate 26.87% - 24.33% 35.11% 28.68% 24.05% - -
Total Cost 1,015,208 874,016 1,195,380 1,409,480 1,575,964 1,533,860 1,538,120 -6.68%
-
Net Worth 423,999 355,999 355,999 293,000 294,000 258,999 235,999 10.24%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 423,999 355,999 355,999 293,000 294,000 258,999 235,999 10.24%
NOSH 400,000 400,000 400,000 100,000 100,000 100,000 100,000 25.96%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.01% -6.42% 2.80% 1.28% 3.10% 6.11% -0.76% -
ROE 20.87% -14.82% 9.66% 6.26% 17.17% 38.51% -4.89% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 275.91 205.31 307.45 1,427.82 1,626.46 1,633.60 1,526.56 -24.78%
EPS 22.00 -13.20 8.80 18.40 50.40 99.60 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.89 0.89 2.93 2.94 2.59 2.36 -12.47%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 262.77 195.54 292.81 339.96 387.25 388.95 363.47 -5.25%
EPS 21.07 -12.56 8.19 4.37 12.02 23.75 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0095 0.8476 0.8476 0.6976 0.70 0.6167 0.5619 10.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.08 0.515 0.90 2.80 3.54 2.50 2.70 -
P/RPS 0.75 0.25 0.29 0.20 0.22 0.15 0.18 26.82%
P/EPS 9.40 -3.91 10.46 15.27 7.01 2.51 -23.37 -
EY 10.64 -25.61 9.56 6.55 14.26 39.90 -4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.58 1.01 0.96 1.20 0.97 1.14 9.44%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 07/05/21 24/06/20 03/05/19 08/05/18 02/08/17 10/05/16 11/05/15 -
Price 2.66 0.725 0.98 3.26 4.17 2.77 2.73 -
P/RPS 0.96 0.35 0.32 0.23 0.26 0.17 0.18 32.14%
P/EPS 12.02 -5.50 11.39 17.78 8.26 2.78 -23.63 -
EY 8.32 -18.19 8.78 5.62 12.11 36.01 -4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 0.81 1.10 1.11 1.42 1.07 1.16 13.71%

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