[MSC] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -41.24%
YoY- 182.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 596,528 683,770 714,493 804,680 834,615 860,806 825,478 -5.26%
PBT 22,924 13,390 29,582 29,818 -21,157 30,092 30,166 -4.47%
Tax -6,839 -6,347 -7,944 -15,166 3,358 -44,290 -19,512 -16.02%
NP 16,085 7,043 21,638 14,652 -17,799 -14,198 10,654 7.10%
-
NP to SH 16,085 7,043 21,638 14,652 -17,795 -14,075 10,171 7.93%
-
Tax Rate 29.83% 47.40% 26.85% 50.86% - 147.18% 64.68% -
Total Cost 580,443 676,727 692,855 790,028 852,414 875,004 814,824 -5.49%
-
Net Worth 355,999 291,000 296,000 252,999 224,936 225,000 241,000 6.71%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 355,999 291,000 296,000 252,999 224,936 225,000 241,000 6.71%
NOSH 400,000 100,000 100,000 100,000 100,000 100,000 100,000 25.97%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.70% 1.03% 3.03% 1.82% -2.13% -1.65% 1.29% -
ROE 4.52% 2.42% 7.31% 5.79% -7.91% -6.26% 4.22% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 149.13 683.77 714.49 804.68 834.85 860.81 825.48 -24.80%
EPS 4.00 7.00 21.60 14.70 -17.80 -14.10 10.20 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 2.91 2.96 2.53 2.25 2.25 2.41 -15.29%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 142.03 162.80 170.12 191.59 198.72 204.95 196.54 -5.26%
EPS 3.83 1.68 5.15 3.49 -4.24 -3.35 2.42 7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8476 0.6929 0.7048 0.6024 0.5356 0.5357 0.5738 6.71%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.90 3.00 3.99 2.62 2.46 3.38 3.25 -
P/RPS 0.60 0.44 0.56 0.33 0.34 0.39 0.39 7.44%
P/EPS 22.38 42.60 18.44 17.88 -13.82 -24.01 31.95 -5.75%
EY 4.47 2.35 5.42 5.59 -7.24 -4.16 3.13 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.03 1.35 1.04 1.09 1.50 1.35 -4.71%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 08/08/19 10/08/18 07/08/17 10/08/16 12/08/15 12/08/14 06/08/13 -
Price 0.84 3.61 4.12 2.90 2.35 3.21 3.36 -
P/RPS 0.56 0.53 0.58 0.36 0.32 0.37 0.41 5.33%
P/EPS 20.89 51.26 19.04 19.79 -13.20 -22.81 33.04 -7.35%
EY 4.79 1.95 5.25 5.05 -7.57 -4.38 3.03 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.24 1.39 1.15 1.04 1.43 1.39 -6.30%

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