[MSC] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -23.18%
YoY- -67.45%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,206,046 699,918 1,193,056 1,367,540 1,428,986 1,609,360 1,669,230 -5.26%
PBT 68,560 -27,234 45,848 26,780 59,164 59,636 -42,314 -
Tax -18,524 2,642 -13,678 -12,694 -15,888 -30,332 6,716 -
NP 50,036 -24,592 32,170 14,086 43,276 29,304 -35,598 -
-
NP to SH 50,100 -24,588 32,170 14,086 43,276 29,304 -35,590 -
-
Tax Rate 27.02% - 29.83% 47.40% 26.85% 50.86% - -
Total Cost 1,156,010 724,510 1,160,886 1,353,454 1,385,710 1,580,056 1,704,828 -6.26%
-
Net Worth 436,000 355,999 355,999 291,000 296,000 252,999 224,936 11.65%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 436,000 355,999 355,999 291,000 296,000 252,999 224,936 11.65%
NOSH 400,000 400,000 400,000 100,000 100,000 100,000 100,000 25.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.15% -3.51% 2.70% 1.03% 3.03% 1.82% -2.13% -
ROE 11.49% -6.91% 9.04% 4.84% 14.62% 11.58% -15.82% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 301.51 174.98 298.26 1,367.54 1,428.99 1,609.36 1,669.70 -24.79%
EPS 12.60 -6.20 8.00 14.00 43.20 29.40 -35.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.89 0.89 2.91 2.96 2.53 2.25 -11.36%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 287.15 166.65 284.06 325.60 340.23 383.18 397.44 -5.26%
EPS 11.93 -5.85 7.66 3.35 10.30 6.98 -8.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0381 0.8476 0.8476 0.6929 0.7048 0.6024 0.5356 11.64%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.88 0.70 0.90 3.00 3.99 2.62 2.46 -
P/RPS 0.62 0.40 0.30 0.22 0.28 0.16 0.17 24.04%
P/EPS 15.01 -11.39 11.19 21.30 9.22 8.94 -6.91 -
EY 6.66 -8.78 8.94 4.70 10.85 11.18 -14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.79 1.01 1.03 1.35 1.04 1.09 7.89%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 06/08/21 07/08/20 08/08/19 10/08/18 07/08/17 10/08/16 12/08/15 -
Price 2.13 0.715 0.84 3.61 4.12 2.90 2.35 -
P/RPS 0.71 0.41 0.28 0.26 0.29 0.18 0.16 28.16%
P/EPS 17.01 -11.63 10.44 25.63 9.52 9.90 -6.60 -
EY 5.88 -8.60 9.57 3.90 10.50 10.10 -15.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.80 0.94 1.24 1.39 1.15 1.04 11.03%

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