[MSC] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 13.12%
YoY- 3151.24%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 881,435 983,567 1,088,539 1,193,664 1,231,398 1,280,906 1,311,721 -23.26%
PBT 20,257 47,392 80,436 59,313 54,081 49,779 16,849 13.05%
Tax -8,572 -13,916 -18,206 -15,977 -15,770 -15,485 -11,505 -17.79%
NP 11,685 33,476 62,230 43,336 38,311 34,294 5,344 68.38%
-
NP to SH 11,688 33,477 62,232 43,339 38,314 34,297 5,345 68.39%
-
Tax Rate 42.32% 29.36% 22.63% 26.94% 29.16% 31.11% 68.28% -
Total Cost 869,750 950,091 1,026,309 1,150,328 1,193,087 1,246,612 1,306,377 -23.73%
-
Net Worth 355,999 372,000 383,999 355,999 355,999 348,000 331,999 4.75%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 8,000 8,000 8,000 8,000 8,000 8,000 4,000 58.67%
Div Payout % 68.45% 23.90% 12.86% 18.46% 20.88% 23.33% 74.84% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 355,999 372,000 383,999 355,999 355,999 348,000 331,999 4.75%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.33% 3.40% 5.72% 3.63% 3.11% 2.68% 0.41% -
ROE 3.28% 9.00% 16.21% 12.17% 10.76% 9.86% 1.61% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 220.36 245.89 272.13 298.42 307.85 320.23 327.93 -23.26%
EPS 2.92 8.37 15.56 10.83 9.58 8.57 1.34 68.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.00 58.67%
NAPS 0.89 0.93 0.96 0.89 0.89 0.87 0.83 4.75%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 209.87 234.18 259.18 284.21 293.19 304.98 312.31 -23.26%
EPS 2.78 7.97 14.82 10.32 9.12 8.17 1.27 68.50%
DPS 1.90 1.90 1.90 1.90 1.90 1.90 0.95 58.67%
NAPS 0.8476 0.8857 0.9143 0.8476 0.8476 0.8286 0.7905 4.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.515 0.845 0.785 0.90 0.90 0.70 0.79 -
P/RPS 0.23 0.34 0.29 0.30 0.29 0.22 0.24 -2.79%
P/EPS 17.62 10.10 5.05 8.31 9.40 8.16 59.12 -55.34%
EY 5.67 9.90 19.82 12.04 10.64 12.25 1.69 123.94%
DY 3.88 2.37 2.55 2.22 2.22 2.86 1.27 110.40%
P/NAPS 0.58 0.91 0.82 1.01 1.01 0.80 0.95 -28.01%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 20/02/20 11/11/19 08/08/19 03/05/19 22/02/19 14/11/18 -
Price 0.725 0.85 0.855 0.84 0.98 0.85 0.73 -
P/RPS 0.33 0.35 0.31 0.28 0.32 0.27 0.22 31.00%
P/EPS 24.81 10.16 5.50 7.75 10.23 9.91 54.63 -40.88%
EY 4.03 9.85 18.20 12.90 9.77 10.09 1.83 69.18%
DY 2.76 2.35 2.34 2.38 2.04 2.35 1.37 59.44%
P/NAPS 0.81 0.91 0.89 0.94 1.10 0.98 0.88 -5.37%

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