[MSC] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 374.18%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 218,480 230,826 204,307 309,432 403,165 323,125 557,485 -14.44%
PBT 38,866 17,342 38,142 17,019 11,672 16,778 28,778 5.13%
Tax -9,949 -4,804 -7,589 -5,360 -4,025 520 -8,357 2.94%
NP 28,917 12,538 30,553 11,659 7,647 17,298 20,421 5.96%
-
NP to SH 28,939 12,538 30,553 11,660 7,648 17,299 20,421 5.97%
-
Tax Rate 25.60% 27.70% 19.90% 31.49% 34.48% -3.10% 29.04% -
Total Cost 189,563 218,288 173,754 297,773 395,518 305,827 537,064 -15.92%
-
Net Worth 500,572 364,000 383,999 331,999 304,999 271,000 238,245 13.15%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 500,572 364,000 383,999 331,999 304,999 271,000 238,245 13.15%
NOSH 420,000 400,000 400,000 400,000 100,000 100,000 100,000 26.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 13.24% 5.43% 14.95% 3.77% 1.90% 5.35% 3.66% -
ROE 5.78% 3.44% 7.96% 3.51% 2.51% 6.38% 8.57% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.81 57.71 51.08 77.36 403.17 323.13 556.91 -32.44%
EPS 7.00 3.10 7.60 2.90 7.60 17.30 20.40 -16.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.91 0.96 0.83 3.05 2.71 2.38 -10.65%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.02 54.96 48.64 73.67 95.99 76.93 132.73 -14.44%
EPS 6.89 2.99 7.27 2.78 1.82 4.12 4.86 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 0.8667 0.9143 0.7905 0.7262 0.6452 0.5673 13.15%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.25 0.695 0.785 0.79 3.65 3.55 2.29 -
P/RPS 4.26 1.20 1.54 1.02 0.91 1.10 0.60 38.59%
P/EPS 32.16 22.17 10.28 27.10 47.72 20.52 11.23 19.14%
EY 3.11 4.51 9.73 3.69 2.10 4.87 8.91 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.76 0.82 0.95 1.20 1.31 0.96 11.64%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 12/11/21 30/10/20 11/11/19 14/11/18 09/11/17 04/11/16 09/11/15 -
Price 2.89 0.695 0.855 0.73 3.59 3.78 2.35 -
P/RPS 5.47 1.20 1.67 0.94 0.89 1.17 0.61 44.08%
P/EPS 41.31 22.17 11.19 25.04 46.94 21.85 11.52 23.69%
EY 2.42 4.51 8.93 3.99 2.13 4.58 8.68 -19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.76 0.89 0.88 1.18 1.39 0.99 15.80%

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