[MSC] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 118.07%
YoY- 1116.72%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 800,835 993,202 1,117,658 1,127,805 1,329,100 1,389,735 1,245,812 -7.09%
PBT 61,066 30,409 41,254 46,596 7,621 39,349 16,730 24.07%
Tax -14,428 -11,707 -11,969 -14,646 -4,999 -48,816 -28,932 -10.94%
NP 46,638 18,702 29,285 31,950 2,622 -9,467 -12,202 -
-
NP to SH 46,638 18,703 29,286 31,951 2,626 -9,354 -12,156 -
-
Tax Rate 23.63% 38.50% 29.01% 31.43% 65.60% 124.06% 172.93% -
Total Cost 754,197 974,500 1,088,373 1,095,855 1,326,478 1,399,202 1,258,014 -8.17%
-
Net Worth 383,999 331,999 304,999 271,000 240,380 225,000 220,000 9.72%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 383,999 331,999 304,999 271,000 240,380 225,000 220,000 9.72%
NOSH 400,000 400,000 100,000 100,000 100,000 100,000 100,000 25.97%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.82% 1.88% 2.62% 2.83% 0.20% -0.68% -0.98% -
ROE 12.15% 5.63% 9.60% 11.79% 1.09% -4.16% -5.53% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 200.21 248.30 1,117.66 1,127.81 1,315.94 1,389.74 1,245.81 -26.25%
EPS 11.70 4.70 29.30 32.00 2.60 -9.40 -12.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.83 3.05 2.71 2.38 2.25 2.20 -12.90%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 190.68 236.48 266.11 268.53 316.45 330.89 296.62 -7.09%
EPS 11.10 4.45 6.97 7.61 0.63 -2.23 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9143 0.7905 0.7262 0.6452 0.5723 0.5357 0.5238 9.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.785 0.79 3.65 3.55 2.29 3.26 2.69 -
P/RPS 0.39 0.32 0.33 0.31 0.21 0.23 0.22 10.00%
P/EPS 6.73 16.90 12.46 11.11 88.08 -34.85 -22.13 -
EY 14.85 5.92 8.02 9.00 1.14 -2.87 -4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.20 1.31 0.96 1.45 1.22 -6.40%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 11/11/19 14/11/18 09/11/17 04/11/16 09/11/15 10/11/14 12/11/13 -
Price 0.855 0.73 3.59 3.78 2.35 3.18 2.97 -
P/RPS 0.43 0.29 0.32 0.34 0.21 0.23 0.24 10.20%
P/EPS 7.33 15.61 12.26 11.83 90.38 -34.00 -24.43 -
EY 13.64 6.41 8.16 8.45 1.11 -2.94 -4.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 1.18 1.39 0.99 1.41 1.35 -6.70%

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