[MSC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -71.22%
YoY- -63.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,280,906 993,202 683,770 356,954 1,436,177 1,117,658 714,493 47.41%
PBT 49,779 30,409 13,390 7,064 27,694 41,254 29,582 41.34%
Tax -15,485 -11,707 -6,347 -2,480 -11,767 -11,969 -7,944 55.85%
NP 34,294 18,702 7,043 4,584 15,927 29,285 21,638 35.82%
-
NP to SH 34,297 18,703 7,043 4,584 15,928 29,286 21,638 35.82%
-
Tax Rate 31.11% 38.50% 47.40% 35.11% 42.49% 29.01% 26.85% -
Total Cost 1,246,612 974,500 676,727 352,370 1,420,250 1,088,373 692,855 47.77%
-
Net Worth 348,000 331,999 291,000 293,000 291,000 304,999 296,000 11.36%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,000 - - - 4,000 - - -
Div Payout % 23.33% - - - 25.11% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 348,000 331,999 291,000 293,000 291,000 304,999 296,000 11.36%
NOSH 400,000 400,000 100,000 100,000 100,000 100,000 100,000 151.34%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.68% 1.88% 1.03% 1.28% 1.11% 2.62% 3.03% -
ROE 9.86% 5.63% 2.42% 1.56% 5.47% 9.60% 7.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 320.23 248.30 683.77 356.95 1,436.18 1,117.66 714.49 -41.34%
EPS 8.60 4.70 7.00 4.60 15.90 29.30 21.60 -45.78%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.87 0.83 2.91 2.93 2.91 3.05 2.96 -55.69%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 304.98 236.48 162.80 84.99 341.95 266.11 170.12 47.41%
EPS 8.17 4.45 1.68 1.09 3.79 6.97 5.15 35.90%
DPS 1.90 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.8286 0.7905 0.6929 0.6976 0.6929 0.7262 0.7048 11.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.70 0.79 3.00 2.80 3.34 3.65 3.99 -
P/RPS 0.22 0.32 0.44 0.78 0.23 0.33 0.56 -46.26%
P/EPS 8.16 16.90 42.60 61.08 20.97 12.46 18.44 -41.84%
EY 12.25 5.92 2.35 1.64 4.77 8.02 5.42 71.96%
DY 2.86 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.80 0.95 1.03 0.96 1.15 1.20 1.35 -29.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 14/11/18 10/08/18 08/05/18 05/03/18 09/11/17 07/08/17 -
Price 0.85 0.73 3.61 3.26 3.10 3.59 4.12 -
P/RPS 0.27 0.29 0.53 0.91 0.22 0.32 0.58 -39.85%
P/EPS 9.91 15.61 51.26 71.12 19.46 12.26 19.04 -35.21%
EY 10.09 6.41 1.95 1.41 5.14 8.16 5.25 54.39%
DY 2.35 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 0.98 0.88 1.24 1.11 1.07 1.18 1.39 -20.73%

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