[MSC] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 580.27%
YoY- 183.84%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,231,398 1,386,517 1,476,154 1,773,510 1,867,722 1,590,097 1,972,066 -7.54%
PBT 54,081 17,058 37,829 37,996 19,027 74,312 -67,313 -
Tax -15,770 -9,170 -12,692 -14,970 -46,523 -67,463 -150,873 -31.35%
NP 38,311 7,888 25,137 23,026 -27,496 6,849 -218,186 -
-
NP to SH 38,314 7,889 25,139 23,029 -27,469 16,449 -162,894 -
-
Tax Rate 29.16% 53.76% 33.55% 39.40% 244.51% 90.78% - -
Total Cost 1,193,087 1,378,629 1,451,017 1,750,484 1,895,218 1,583,248 2,190,252 -9.62%
-
Net Worth 355,999 293,000 294,000 258,999 235,999 244,000 245,000 6.42%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 8,000 4,000 8,001 - - - - -
Div Payout % 20.88% 50.70% 31.83% - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 355,999 293,000 294,000 258,999 235,999 244,000 245,000 6.42%
NOSH 400,000 100,000 100,000 100,000 100,000 100,000 100,000 25.97%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.11% 0.57% 1.70% 1.30% -1.47% 0.43% -11.06% -
ROE 10.76% 2.69% 8.55% 8.89% -11.64% 6.74% -66.49% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 307.85 1,386.52 1,476.15 1,773.51 1,867.72 1,590.10 1,972.07 -26.61%
EPS 9.58 7.89 25.14 23.03 -27.47 16.45 -162.89 -
DPS 2.00 4.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 2.93 2.94 2.59 2.36 2.44 2.45 -15.52%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 293.19 330.12 351.47 422.26 444.70 378.59 469.54 -7.54%
EPS 9.12 1.88 5.99 5.48 -6.54 3.92 -38.78 -
DPS 1.90 0.95 1.91 0.00 0.00 0.00 0.00 -
NAPS 0.8476 0.6976 0.70 0.6167 0.5619 0.581 0.5833 6.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.90 2.80 3.54 2.50 2.70 3.26 3.00 -
P/RPS 0.29 0.20 0.24 0.14 0.14 0.21 0.15 11.60%
P/EPS 9.40 35.49 14.08 10.86 -9.83 19.82 -1.84 -
EY 10.64 2.82 7.10 9.21 -10.17 5.05 -54.30 -
DY 2.22 1.43 2.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.96 1.20 0.97 1.14 1.34 1.22 -3.09%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 03/05/19 08/05/18 02/08/17 10/05/16 11/05/15 07/05/14 10/05/13 -
Price 0.98 3.26 4.17 2.77 2.73 3.48 3.14 -
P/RPS 0.32 0.24 0.28 0.16 0.15 0.22 0.16 12.24%
P/EPS 10.23 41.32 16.59 12.03 -9.94 21.16 -1.93 -
EY 9.77 2.42 6.03 8.31 -10.06 4.73 -51.88 -
DY 2.04 1.23 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.42 1.07 1.16 1.43 1.28 -2.49%

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