[MSC] QoQ Annualized 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- -70.62%
YoY- 182.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,626,456 1,477,941 1,503,740 1,609,360 1,633,604 1,464,855 1,772,133 -5.55%
PBT 70,800 52,961 62,128 59,636 131,328 3,238 10,161 264.37%
Tax -20,308 -15,511 -19,528 -30,332 -31,584 -8,038 -6,665 110.03%
NP 50,492 37,450 42,600 29,304 99,744 -4,800 3,496 492.10%
-
NP to SH 50,492 37,452 42,601 29,304 99,744 -4,795 3,501 491.53%
-
Tax Rate 28.68% 29.29% 31.43% 50.86% 24.05% 248.24% 65.59% -
Total Cost 1,575,964 1,440,491 1,461,140 1,580,056 1,533,860 1,469,655 1,768,637 -7.39%
-
Net Worth 294,000 281,639 271,000 252,999 258,999 241,000 240,380 14.35%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 7,989 - - - - - -
Div Payout % - 21.33% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 294,000 281,639 271,000 252,999 258,999 241,000 240,380 14.35%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.10% 2.53% 2.83% 1.82% 6.11% -0.33% 0.20% -
ROE 17.17% 13.30% 15.72% 11.58% 38.51% -1.99% 1.46% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,626.46 1,479.84 1,503.74 1,609.36 1,633.60 1,464.86 1,754.59 -4.92%
EPS 50.40 37.50 42.67 29.40 99.60 -4.80 3.47 494.32%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.82 2.71 2.53 2.59 2.41 2.38 15.11%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 387.25 351.89 358.03 383.18 388.95 348.78 421.94 -5.55%
EPS 12.02 8.92 10.14 6.98 23.75 -1.14 0.83 493.16%
DPS 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6706 0.6452 0.6024 0.6167 0.5738 0.5723 14.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.54 3.93 3.55 2.62 2.50 2.48 2.29 -
P/RPS 0.22 0.27 0.24 0.16 0.15 0.17 0.16 23.62%
P/EPS 7.01 11.43 8.33 8.94 2.51 -51.72 66.06 -77.55%
EY 14.26 8.75 12.00 11.18 39.90 -1.93 1.51 346.17%
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.41 1.31 1.04 0.97 1.03 0.96 16.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 02/08/17 27/02/17 04/11/16 10/08/16 10/05/16 19/02/16 09/11/15 -
Price 4.17 4.09 3.78 2.90 2.77 2.31 2.35 -
P/RPS 0.26 0.28 0.25 0.18 0.17 0.16 0.16 38.17%
P/EPS 8.26 11.90 8.87 9.90 2.78 -48.18 67.79 -75.39%
EY 12.11 8.41 11.27 10.10 36.01 -2.08 1.48 305.53%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.47 1.39 1.15 1.07 0.96 0.99 27.15%

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