[MSC] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 87.01%
YoY- 128.38%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 205,314 983,567 800,835 596,528 307,446 1,280,906 993,202 -65.00%
PBT -15,769 47,392 61,066 22,924 11,366 49,779 30,409 -
Tax 2,579 -13,916 -14,428 -6,839 -2,765 -15,485 -11,707 -
NP -13,190 33,476 46,638 16,085 8,601 34,294 18,702 -
-
NP to SH -13,188 33,477 46,638 16,085 8,601 34,297 18,703 -
-
Tax Rate - 29.36% 23.63% 29.83% 24.33% 31.11% 38.50% -
Total Cost 218,504 950,091 754,197 580,443 298,845 1,246,612 974,500 -63.05%
-
Net Worth 355,999 372,000 383,999 355,999 355,999 348,000 331,999 4.75%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 8,000 - - - 8,000 - -
Div Payout % - 23.90% - - - 23.33% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 355,999 372,000 383,999 355,999 355,999 348,000 331,999 4.75%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -6.42% 3.40% 5.82% 2.70% 2.80% 2.68% 1.88% -
ROE -3.70% 9.00% 12.15% 4.52% 2.42% 9.86% 5.63% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 51.33 245.89 200.21 149.13 76.86 320.23 248.30 -65.00%
EPS -3.30 8.40 11.70 4.00 2.20 8.60 4.70 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.89 0.93 0.96 0.89 0.89 0.87 0.83 4.75%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 48.88 234.18 190.68 142.03 73.20 304.98 236.48 -65.00%
EPS -3.14 7.97 11.10 3.83 2.05 8.17 4.45 -
DPS 0.00 1.90 0.00 0.00 0.00 1.90 0.00 -
NAPS 0.8476 0.8857 0.9143 0.8476 0.8476 0.8286 0.7905 4.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.515 0.845 0.785 0.90 0.90 0.70 0.79 -
P/RPS 1.00 0.34 0.39 0.60 1.17 0.22 0.32 113.59%
P/EPS -15.62 10.10 6.73 22.38 41.86 8.16 16.90 -
EY -6.40 9.90 14.85 4.47 2.39 12.25 5.92 -
DY 0.00 2.37 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.58 0.91 0.82 1.01 1.01 0.80 0.95 -28.01%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 20/02/20 11/11/19 08/08/19 03/05/19 22/02/19 14/11/18 -
Price 0.725 0.85 0.855 0.84 0.98 0.85 0.73 -
P/RPS 1.41 0.35 0.43 0.56 1.28 0.27 0.29 186.72%
P/EPS -21.99 10.16 7.33 20.89 45.58 9.91 15.61 -
EY -4.55 9.85 13.64 4.79 2.19 10.09 6.41 -
DY 0.00 2.35 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.81 0.91 0.89 0.94 1.10 0.98 0.88 -5.37%

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