[MSC] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 20.07%
YoY- 303.55%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,476,154 1,477,941 1,482,454 1,716,814 1,773,510 1,746,749 1,917,544 -15.99%
PBT 37,829 52,961 42,213 54,213 37,996 3,238 13,264 100.98%
Tax -12,692 -15,511 -17,685 -26,562 -14,970 -8,038 -11,145 9.04%
NP 25,137 37,450 24,528 27,651 23,026 -4,800 2,119 419.35%
-
NP to SH 25,139 37,452 24,530 27,652 23,029 -4,795 2,115 420.04%
-
Tax Rate 33.55% 29.29% 41.89% 49.00% 39.40% 248.24% 84.02% -
Total Cost 1,451,017 1,440,491 1,457,926 1,689,163 1,750,484 1,751,549 1,915,425 -16.88%
-
Net Worth 294,000 281,999 271,000 252,999 258,999 241,000 238,000 15.11%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 8,001 8,001 - - - - - -
Div Payout % 31.83% 21.36% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 294,000 281,999 271,000 252,999 258,999 241,000 238,000 15.11%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.70% 2.53% 1.65% 1.61% 1.30% -0.27% 0.11% -
ROE 8.55% 13.28% 9.05% 10.93% 8.89% -1.99% 0.89% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,476.15 1,477.94 1,482.45 1,716.81 1,773.51 1,746.75 1,917.54 -15.99%
EPS 25.14 37.45 24.53 27.65 23.03 -4.80 2.12 419.23%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.82 2.71 2.53 2.59 2.41 2.38 15.11%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 351.47 351.89 352.97 408.77 422.26 415.89 456.56 -15.99%
EPS 5.99 8.92 5.84 6.58 5.48 -1.14 0.50 422.77%
DPS 1.91 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6714 0.6452 0.6024 0.6167 0.5738 0.5667 15.10%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.54 3.93 3.55 2.62 2.50 2.48 2.29 -
P/RPS 0.24 0.27 0.24 0.15 0.14 0.14 0.12 58.67%
P/EPS 14.08 10.49 14.47 9.47 10.86 -51.72 108.27 -74.29%
EY 7.10 9.53 6.91 10.55 9.21 -1.93 0.92 290.03%
DY 2.26 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.39 1.31 1.04 0.97 1.03 0.96 16.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 02/08/17 27/02/17 04/11/16 10/08/16 10/05/16 19/02/16 09/11/15 -
Price 4.17 4.09 3.78 2.90 2.77 2.31 2.35 -
P/RPS 0.28 0.28 0.25 0.17 0.16 0.13 0.12 75.83%
P/EPS 16.59 10.92 15.41 10.49 12.03 -48.18 111.11 -71.82%
EY 6.03 9.16 6.49 9.54 8.31 -2.08 0.90 254.98%
DY 1.92 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.45 1.39 1.15 1.07 0.96 0.99 27.15%

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