[MSC] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 300.98%
YoY- -84.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,193,664 1,231,398 1,280,906 1,311,721 1,405,454 1,386,517 1,436,177 -11.63%
PBT 59,313 54,081 49,779 16,849 11,502 17,058 27,694 66.38%
Tax -15,977 -15,770 -15,485 -11,505 -10,170 -9,170 -11,767 22.68%
NP 43,336 38,311 34,294 5,344 1,332 7,888 15,927 95.25%
-
NP to SH 43,339 38,314 34,297 5,345 1,333 7,889 15,928 95.25%
-
Tax Rate 26.94% 29.16% 31.11% 68.28% 88.42% 53.76% 42.49% -
Total Cost 1,150,328 1,193,087 1,246,612 1,306,377 1,404,122 1,378,629 1,420,250 -13.14%
-
Net Worth 355,999 355,999 348,000 331,999 291,000 293,000 291,000 14.42%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 8,000 8,000 8,000 4,000 4,000 4,000 4,000 58.94%
Div Payout % 18.46% 20.88% 23.33% 74.84% 300.08% 50.70% 25.11% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 355,999 355,999 348,000 331,999 291,000 293,000 291,000 14.42%
NOSH 400,000 400,000 400,000 400,000 100,000 100,000 100,000 152.62%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.63% 3.11% 2.68% 0.41% 0.09% 0.57% 1.11% -
ROE 12.17% 10.76% 9.86% 1.61% 0.46% 2.69% 5.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 298.42 307.85 320.23 327.93 1,405.45 1,386.52 1,436.18 -65.01%
EPS 10.83 9.58 8.57 1.34 1.33 7.89 15.93 -22.73%
DPS 2.00 2.00 2.00 1.00 4.00 4.00 4.00 -37.08%
NAPS 0.89 0.89 0.87 0.83 2.91 2.93 2.91 -54.70%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 284.21 293.19 304.98 312.31 334.63 330.12 341.95 -11.63%
EPS 10.32 9.12 8.17 1.27 0.32 1.88 3.79 95.35%
DPS 1.90 1.90 1.90 0.95 0.95 0.95 0.95 58.94%
NAPS 0.8476 0.8476 0.8286 0.7905 0.6929 0.6976 0.6929 14.42%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.90 0.90 0.70 0.79 3.00 2.80 3.34 -
P/RPS 0.30 0.29 0.22 0.24 0.21 0.20 0.23 19.43%
P/EPS 8.31 9.40 8.16 59.12 225.06 35.49 20.97 -46.14%
EY 12.04 10.64 12.25 1.69 0.44 2.82 4.77 85.69%
DY 2.22 2.22 2.86 1.27 1.33 1.43 1.20 50.87%
P/NAPS 1.01 1.01 0.80 0.95 1.03 0.96 1.15 -8.31%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 03/05/19 22/02/19 14/11/18 10/08/18 08/05/18 05/03/18 -
Price 0.84 0.98 0.85 0.73 3.61 3.26 3.10 -
P/RPS 0.28 0.32 0.27 0.22 0.26 0.24 0.22 17.49%
P/EPS 7.75 10.23 9.91 54.63 270.82 41.32 19.46 -45.96%
EY 12.90 9.77 10.09 1.83 0.37 2.42 5.14 84.99%
DY 2.38 2.04 2.35 1.37 1.11 1.23 1.29 50.59%
P/NAPS 0.94 1.10 0.98 0.88 1.24 1.11 1.07 -8.29%

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