[MSC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
02-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -32.88%
YoY- 9.16%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,436,177 1,467,794 1,387,754 1,476,154 1,477,941 1,482,454 1,716,814 -11.18%
PBT 27,694 47,619 52,725 37,829 52,961 42,213 54,213 -36.01%
Tax -11,767 -12,834 -8,289 -12,692 -15,511 -17,685 -26,562 -41.80%
NP 15,927 34,785 44,436 25,137 37,450 24,528 27,651 -30.70%
-
NP to SH 15,928 34,787 44,438 25,139 37,452 24,530 27,652 -30.70%
-
Tax Rate 42.49% 26.95% 15.72% 33.55% 29.29% 41.89% 49.00% -
Total Cost 1,420,250 1,433,009 1,343,318 1,451,017 1,440,491 1,457,926 1,689,163 -10.88%
-
Net Worth 291,000 304,999 296,000 294,000 281,999 271,000 252,999 9.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,000 8,001 8,001 8,001 8,001 - - -
Div Payout % 25.11% 23.00% 18.01% 31.83% 21.36% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 291,000 304,999 296,000 294,000 281,999 271,000 252,999 9.75%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.11% 2.37% 3.20% 1.70% 2.53% 1.65% 1.61% -
ROE 5.47% 11.41% 15.01% 8.55% 13.28% 9.05% 10.93% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,436.18 1,467.79 1,387.75 1,476.15 1,477.94 1,482.45 1,716.81 -11.18%
EPS 15.93 34.79 44.44 25.14 37.45 24.53 27.65 -30.69%
DPS 4.00 8.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 2.91 3.05 2.96 2.94 2.82 2.71 2.53 9.74%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 341.95 349.47 330.42 351.47 351.89 352.97 408.77 -11.18%
EPS 3.79 8.28 10.58 5.99 8.92 5.84 6.58 -30.70%
DPS 0.95 1.91 1.91 1.91 1.91 0.00 0.00 -
NAPS 0.6929 0.7262 0.7048 0.70 0.6714 0.6452 0.6024 9.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.34 3.65 3.99 3.54 3.93 3.55 2.62 -
P/RPS 0.23 0.25 0.29 0.24 0.27 0.24 0.15 32.86%
P/EPS 20.97 10.49 8.98 14.08 10.49 14.47 9.47 69.64%
EY 4.77 9.53 11.14 7.10 9.53 6.91 10.55 -41.00%
DY 1.20 2.19 2.01 2.26 2.04 0.00 0.00 -
P/NAPS 1.15 1.20 1.35 1.20 1.39 1.31 1.04 6.91%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/03/18 09/11/17 07/08/17 02/08/17 27/02/17 04/11/16 10/08/16 -
Price 3.10 3.59 4.12 4.17 4.09 3.78 2.90 -
P/RPS 0.22 0.24 0.30 0.28 0.28 0.25 0.17 18.69%
P/EPS 19.46 10.32 9.27 16.59 10.92 15.41 10.49 50.80%
EY 5.14 9.69 10.79 6.03 9.16 6.49 9.54 -33.71%
DY 1.29 2.23 1.94 1.92 1.96 0.00 0.00 -
P/NAPS 1.07 1.18 1.39 1.42 1.45 1.39 1.15 -4.68%

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