[MSC] QoQ 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- -44.84%
YoY- 87.63%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 182,732 204,307 289,082 307,446 287,704 309,432 326,816 -32.05%
PBT -13,674 38,142 11,558 11,366 19,370 17,019 6,326 -
Tax 512 -7,589 -4,074 -2,765 -3,778 -5,360 -3,867 -
NP -13,162 30,553 7,484 8,601 15,592 11,659 2,459 -
-
NP to SH -13,161 30,553 7,484 8,601 15,594 11,660 2,459 -
-
Tax Rate - 19.90% 35.25% 24.33% 19.50% 31.49% 61.13% -
Total Cost 195,894 173,754 281,598 298,845 272,112 297,773 324,357 -28.48%
-
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 % 0.00% - - - 51.30% - - -
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 -7.20% 14.95% 2.59% 2.80% 5.42% 3.77% 0.75% -
ROE -3.54% 7.96% 2.10% 2.42% 4.48% 3.51% 0.85% -
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 45.68 51.08 72.27 76.86 71.93 77.36 326.82 -72.97%
EPS -3.30 7.60 1.90 2.20 3.90 2.90 2.50 -
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 43.51 48.64 68.83 73.20 68.50 73.67 77.81 -32.05%
EPS -3.13 7.27 1.78 2.05 3.71 2.78 0.59 -
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 1.85 1.54 1.25 1.17 0.97 1.02 0.92 59.11%
P/EPS -25.68 10.28 48.10 41.86 17.96 27.10 122.00 -
EY -3.89 9.73 2.08 2.39 5.57 3.69 0.82 -
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 1.86 1.67 1.16 1.28 1.18 0.94 1.10 41.79%
P/EPS -25.83 11.19 44.90 45.58 21.80 25.04 146.81 -
EY -3.87 8.93 2.23 2.19 4.59 3.99 0.68 -
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