[MSC] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
03-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.92%
YoY- 87.63%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 983,567 800,835 596,528 307,446 1,280,906 993,202 683,770 27.34%
PBT 47,392 61,066 22,924 11,366 49,779 30,409 13,390 131.71%
Tax -13,916 -14,428 -6,839 -2,765 -15,485 -11,707 -6,347 68.52%
NP 33,476 46,638 16,085 8,601 34,294 18,702 7,043 181.89%
-
NP to SH 33,477 46,638 16,085 8,601 34,297 18,703 7,043 181.89%
-
Tax Rate 29.36% 23.63% 29.83% 24.33% 31.11% 38.50% 47.40% -
Total Cost 950,091 754,197 580,443 298,845 1,246,612 974,500 676,727 25.30%
-
Net Worth 372,000 383,999 355,999 355,999 348,000 331,999 291,000 17.73%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 8,000 - - - 8,000 - - -
Div Payout % 23.90% - - - 23.33% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 372,000 383,999 355,999 355,999 348,000 331,999 291,000 17.73%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 100,000 151.34%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.40% 5.82% 2.70% 2.80% 2.68% 1.88% 1.03% -
ROE 9.00% 12.15% 4.52% 2.42% 9.86% 5.63% 2.42% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 245.89 200.21 149.13 76.86 320.23 248.30 683.77 -49.33%
EPS 8.40 11.70 4.00 2.20 8.60 4.70 7.00 12.88%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.93 0.96 0.89 0.89 0.87 0.83 2.91 -53.15%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 234.18 190.68 142.03 73.20 304.98 236.48 162.80 27.34%
EPS 7.97 11.10 3.83 2.05 8.17 4.45 1.68 181.53%
DPS 1.90 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 0.8857 0.9143 0.8476 0.8476 0.8286 0.7905 0.6929 17.72%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.845 0.785 0.90 0.90 0.70 0.79 3.00 -
P/RPS 0.34 0.39 0.60 1.17 0.22 0.32 0.44 -15.75%
P/EPS 10.10 6.73 22.38 41.86 8.16 16.90 42.60 -61.59%
EY 9.90 14.85 4.47 2.39 12.25 5.92 2.35 160.16%
DY 2.37 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.91 0.82 1.01 1.01 0.80 0.95 1.03 -7.90%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 11/11/19 08/08/19 03/05/19 22/02/19 14/11/18 10/08/18 -
Price 0.85 0.855 0.84 0.98 0.85 0.73 3.61 -
P/RPS 0.35 0.43 0.56 1.28 0.27 0.29 0.53 -24.10%
P/EPS 10.16 7.33 20.89 45.58 9.91 15.61 51.26 -65.90%
EY 9.85 13.64 4.79 2.19 10.09 6.41 1.95 193.53%
DY 2.35 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.91 0.89 0.94 1.10 0.98 0.88 1.24 -18.59%

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