[MSC] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -15.16%
YoY- -55.79%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 230,826 204,307 309,432 403,165 323,125 557,485 528,929 -12.89%
PBT 17,342 38,142 17,019 11,672 16,778 28,778 9,257 11.01%
Tax -4,804 -7,589 -5,360 -4,025 520 -8,357 -4,526 0.99%
NP 12,538 30,553 11,659 7,647 17,298 20,421 4,731 17.62%
-
NP to SH 12,538 30,553 11,660 7,648 17,299 20,421 4,721 17.66%
-
Tax Rate 27.70% 19.90% 31.49% 34.48% -3.10% 29.04% 48.89% -
Total Cost 218,288 173,754 297,773 395,518 305,827 537,064 524,198 -13.57%
-
Net Worth 364,000 383,999 331,999 304,999 271,000 238,245 225,000 8.33%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 364,000 383,999 331,999 304,999 271,000 238,245 225,000 8.33%
NOSH 400,000 400,000 400,000 100,000 100,000 100,000 100,000 25.96%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.43% 14.95% 3.77% 1.90% 5.35% 3.66% 0.89% -
ROE 3.44% 7.96% 3.51% 2.51% 6.38% 8.57% 2.10% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 57.71 51.08 77.36 403.17 323.13 556.91 528.93 -30.85%
EPS 3.10 7.60 2.90 7.60 17.30 20.40 4.70 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.96 0.83 3.05 2.71 2.38 2.25 -13.99%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 54.96 48.64 73.67 95.99 76.93 132.73 125.94 -12.89%
EPS 2.99 7.27 2.78 1.82 4.12 4.86 1.12 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8667 0.9143 0.7905 0.7262 0.6452 0.5673 0.5357 8.34%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.695 0.785 0.79 3.65 3.55 2.29 3.26 -
P/RPS 1.20 1.54 1.02 0.91 1.10 0.60 0.62 11.62%
P/EPS 22.17 10.28 27.10 47.72 20.52 11.23 69.05 -17.23%
EY 4.51 9.73 3.69 2.10 4.87 8.91 1.45 20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.95 1.20 1.31 0.96 1.45 -10.19%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/10/20 11/11/19 14/11/18 09/11/17 04/11/16 09/11/15 10/11/14 -
Price 0.695 0.855 0.73 3.59 3.78 2.35 3.18 -
P/RPS 1.20 1.67 0.94 0.89 1.17 0.61 0.60 12.23%
P/EPS 22.17 11.19 25.04 46.94 21.85 11.52 67.36 -16.89%
EY 4.51 8.93 3.99 2.13 4.58 8.68 1.48 20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 0.88 1.18 1.39 0.99 1.41 -9.77%

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