[MSC] YoY Cumulative Quarter 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- 165.55%
YoY- -36.14%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 821,503 580,785 800,835 993,202 1,117,658 1,127,805 1,329,100 -7.69%
PBT 73,146 3,725 61,066 30,409 41,254 46,596 7,621 45.72%
Tax -19,211 -3,483 -14,428 -11,707 -11,969 -14,646 -4,999 25.12%
NP 53,935 242 46,638 18,702 29,285 31,950 2,622 65.45%
-
NP to SH 53,989 244 46,638 18,703 29,286 31,951 2,626 65.43%
-
Tax Rate 26.26% 93.50% 23.63% 38.50% 29.01% 31.43% 65.60% -
Total Cost 767,568 580,543 754,197 974,500 1,088,373 1,095,855 1,326,478 -8.70%
-
Net Worth 500,572 364,000 383,999 331,999 304,999 271,000 240,380 12.99%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 500,572 364,000 383,999 331,999 304,999 271,000 240,380 12.99%
NOSH 420,000 400,000 400,000 400,000 100,000 100,000 100,000 26.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.57% 0.04% 5.82% 1.88% 2.62% 2.83% 0.20% -
ROE 10.79% 0.07% 12.15% 5.63% 9.60% 11.79% 1.09% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 198.58 145.20 200.21 248.30 1,117.66 1,127.81 1,315.94 -27.01%
EPS 13.10 0.10 11.70 4.70 29.30 32.00 2.60 30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.91 0.96 0.83 3.05 2.71 2.38 -10.65%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 195.60 138.28 190.68 236.48 266.11 268.53 316.45 -7.69%
EPS 12.85 0.06 11.10 4.45 6.97 7.61 0.63 65.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 0.8667 0.9143 0.7905 0.7262 0.6452 0.5723 12.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.25 0.695 0.785 0.79 3.65 3.55 2.29 -
P/RPS 1.13 0.48 0.39 0.32 0.33 0.31 0.21 32.34%
P/EPS 17.24 1,139.34 6.73 16.90 12.46 11.11 88.08 -23.78%
EY 5.80 0.09 14.85 5.92 8.02 9.00 1.14 31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.76 0.82 0.95 1.20 1.31 0.96 11.64%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 12/11/21 30/10/20 11/11/19 14/11/18 09/11/17 04/11/16 09/11/15 -
Price 2.89 0.695 0.855 0.73 3.59 3.78 2.35 -
P/RPS 1.46 0.48 0.43 0.29 0.32 0.34 0.21 38.11%
P/EPS 22.14 1,139.34 7.33 15.61 12.26 11.83 90.38 -20.88%
EY 4.52 0.09 13.64 6.41 8.16 8.45 1.11 26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.76 0.89 0.88 1.18 1.39 0.99 15.80%

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