[MSC] QoQ 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- 134.32%
YoY- -63.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 287,704 309,432 326,816 356,954 318,519 403,165 307,879 -4.40%
PBT 19,370 17,019 6,326 7,064 -13,560 11,672 11,882 38.39%
Tax -3,778 -5,360 -3,867 -2,480 202 -4,025 -2,867 20.13%
NP 15,592 11,659 2,459 4,584 -13,358 7,647 9,015 43.94%
-
NP to SH 15,594 11,660 2,459 4,584 -13,358 7,648 9,015 43.95%
-
Tax Rate 19.50% 31.49% 61.13% 35.11% - 34.48% 24.13% -
Total Cost 272,112 297,773 324,357 352,370 331,877 395,518 298,864 -6.04%
-
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 % 51.30% - - - 0.00% - - -
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 5.42% 3.77% 0.75% 1.28% -4.19% 1.90% 2.93% -
ROE 4.48% 3.51% 0.85% 1.56% -4.59% 2.51% 3.05% -
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 71.93 77.36 326.82 356.95 318.52 403.17 307.88 -61.96%
EPS 3.90 2.90 2.50 4.60 -13.40 7.60 9.00 -42.64%
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 68.50 73.67 77.81 84.99 75.84 95.99 73.30 -4.40%
EPS 3.71 2.78 0.59 1.09 -3.18 1.82 2.15 43.72%
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 0.97 1.02 0.92 0.78 1.05 0.91 1.30 -17.69%
P/EPS 17.96 27.10 122.00 61.08 -25.00 47.72 44.26 -45.09%
EY 5.57 3.69 0.82 1.64 -4.00 2.10 2.26 82.15%
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 1.18 0.94 1.10 0.91 0.97 0.89 1.34 -8.10%
P/EPS 21.80 25.04 146.81 71.12 -23.21 46.94 45.70 -38.86%
EY 4.59 3.99 0.68 1.41 -4.31 2.13 2.19 63.55%
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