[MSC] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 70.72%
YoY- -119.62%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 356,954 406,614 408,401 381,640 429,097 420,980 771,904 -12.05%
PBT 7,064 17,700 32,832 -1,926 24,039 20,105 8,700 -3.41%
Tax -2,480 -5,077 -7,896 -964 -9,403 -1,343 -10,060 -20.80%
NP 4,584 12,623 24,936 -2,890 14,636 18,762 -1,360 -
-
NP to SH 4,584 12,623 24,936 -2,888 14,716 15,050 5,673 -3.48%
-
Tax Rate 35.11% 28.68% 24.05% - 39.12% 6.68% 115.63% -
Total Cost 352,370 393,991 383,465 384,530 414,461 402,218 773,264 -12.27%
-
Net Worth 293,000 294,000 258,999 235,999 244,000 245,000 419,999 -5.82%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 293,000 294,000 258,999 235,999 244,000 245,000 419,999 -5.82%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.28% 3.10% 6.11% -0.76% 3.41% 4.46% -0.18% -
ROE 1.56% 4.29% 9.63% -1.22% 6.03% 6.14% 1.35% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 356.95 406.61 408.40 381.64 429.10 420.98 771.90 -12.05%
EPS 4.60 12.60 24.90 -2.90 14.70 15.10 5.70 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.94 2.59 2.36 2.44 2.45 4.20 -5.82%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 84.99 96.81 97.24 90.87 102.17 100.23 183.79 -12.05%
EPS 1.09 3.01 5.94 -0.69 3.50 3.58 1.35 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6976 0.70 0.6167 0.5619 0.581 0.5833 1.00 -5.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.80 3.54 2.50 2.70 3.26 3.00 4.09 -
P/RPS 0.78 0.87 0.61 0.71 0.76 0.71 0.53 6.64%
P/EPS 61.08 28.04 10.03 -93.49 22.15 19.93 72.10 -2.72%
EY 1.64 3.57 9.97 -1.07 4.51 5.02 1.39 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.20 0.97 1.14 1.34 1.22 0.97 -0.17%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 08/05/18 02/08/17 10/05/16 11/05/15 07/05/14 10/05/13 11/05/12 -
Price 3.26 4.17 2.77 2.73 3.48 3.14 4.22 -
P/RPS 0.91 1.03 0.68 0.72 0.81 0.75 0.55 8.75%
P/EPS 71.12 33.03 11.11 -94.53 23.65 20.86 74.39 -0.74%
EY 1.41 3.03 9.00 -1.06 4.23 4.79 1.34 0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.42 1.07 1.16 1.43 1.28 1.00 1.75%

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