[MSC] QoQ Annualized 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- 45.38%
YoY- 1116.72%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,428,986 1,626,456 1,477,941 1,503,740 1,609,360 1,633,604 1,464,855 -1.64%
PBT 59,164 70,800 52,961 62,128 59,636 131,328 3,238 594.95%
Tax -15,888 -20,308 -15,511 -19,528 -30,332 -31,584 -8,038 57.56%
NP 43,276 50,492 37,450 42,600 29,304 99,744 -4,800 -
-
NP to SH 43,276 50,492 37,452 42,601 29,304 99,744 -4,795 -
-
Tax Rate 26.85% 28.68% 29.29% 31.43% 50.86% 24.05% 248.24% -
Total Cost 1,385,710 1,575,964 1,440,491 1,461,140 1,580,056 1,533,860 1,469,655 -3.84%
-
Net Worth 296,000 294,000 281,639 271,000 252,999 258,999 241,000 14.70%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 7,989 - - - - -
Div Payout % - - 21.33% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 296,000 294,000 281,639 271,000 252,999 258,999 241,000 14.70%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.03% 3.10% 2.53% 2.83% 1.82% 6.11% -0.33% -
ROE 14.62% 17.17% 13.30% 15.72% 11.58% 38.51% -1.99% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,428.99 1,626.46 1,479.84 1,503.74 1,609.36 1,633.60 1,464.86 -1.64%
EPS 43.20 50.40 37.50 42.67 29.40 99.60 -4.80 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.94 2.82 2.71 2.53 2.59 2.41 14.70%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 340.23 387.25 351.89 358.03 383.18 388.95 348.78 -1.64%
EPS 10.30 12.02 8.92 10.14 6.98 23.75 -1.14 -
DPS 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
NAPS 0.7048 0.70 0.6706 0.6452 0.6024 0.6167 0.5738 14.70%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.99 3.54 3.93 3.55 2.62 2.50 2.48 -
P/RPS 0.28 0.22 0.27 0.24 0.16 0.15 0.17 39.50%
P/EPS 9.22 7.01 11.43 8.33 8.94 2.51 -51.72 -
EY 10.85 14.26 8.75 12.00 11.18 39.90 -1.93 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.20 1.41 1.31 1.04 0.97 1.03 19.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 07/08/17 02/08/17 27/02/17 04/11/16 10/08/16 10/05/16 19/02/16 -
Price 4.12 4.17 4.09 3.78 2.90 2.77 2.31 -
P/RPS 0.29 0.26 0.28 0.25 0.18 0.17 0.16 48.71%
P/EPS 9.52 8.26 11.90 8.87 9.90 2.78 -48.18 -
EY 10.50 12.11 8.41 11.27 10.10 36.01 -2.08 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.42 1.47 1.39 1.15 1.07 0.96 28.01%

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