[MSC] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -68.2%
YoY- 174.13%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 182,732 287,704 318,519 350,136 354,649 525,444 336,168 -9.65%
PBT -13,674 19,370 -13,560 6,365 -4,383 5,643 53,889 -
Tax 512 -3,778 202 -865 -3,039 -6,146 -30,712 -
NP -13,162 15,592 -13,358 5,500 -7,422 -503 23,177 -
-
NP to SH -13,161 15,594 -13,358 5,501 -7,421 -511 28,939 -
-
Tax Rate - 19.50% - 13.59% - 108.91% 56.99% -
Total Cost 195,894 272,112 331,877 344,636 362,071 525,947 312,991 -7.50%
-
Net Worth 372,000 348,000 291,000 282,051 241,000 233,999 223,000 8.89%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 8,000 8,000 4,000 8,001 - - - -
Div Payout % 0.00% 51.30% 0.00% 145.45% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 372,000 348,000 291,000 282,051 241,000 233,999 223,000 8.89%
NOSH 400,000 400,000 100,000 100,000 100,000 100,000 100,000 25.97%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -7.20% 5.42% -4.19% 1.57% -2.09% -0.10% 6.89% -
ROE -3.54% 4.48% -4.59% 1.95% -3.08% -0.22% 12.98% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.68 71.93 318.52 350.07 354.65 525.44 336.17 -28.28%
EPS -3.30 3.90 -13.40 5.50 -7.40 -0.50 28.90 -
DPS 2.00 2.00 4.00 8.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 2.91 2.82 2.41 2.34 2.23 -13.55%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.51 68.50 75.84 83.37 84.44 125.11 80.04 -9.65%
EPS -3.13 3.71 -3.18 1.31 -1.77 -0.12 6.89 -
DPS 1.90 1.90 0.95 1.91 0.00 0.00 0.00 -
NAPS 0.8857 0.8286 0.6929 0.6716 0.5738 0.5571 0.531 8.89%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.845 0.70 3.34 3.93 2.48 2.55 2.73 -
P/RPS 1.85 0.97 1.05 1.12 0.70 0.49 0.81 14.75%
P/EPS -25.68 17.96 -25.00 164.95 -33.42 -499.02 9.43 -
EY -3.89 5.57 -4.00 0.61 -2.99 -0.20 10.60 -
DY 2.37 2.86 1.20 2.04 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 1.15 1.41 1.03 1.09 1.22 -4.76%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 22/02/19 05/03/18 27/02/17 19/02/16 24/02/15 28/02/14 -
Price 0.85 0.85 3.10 4.09 2.31 2.83 2.86 -
P/RPS 1.86 1.18 0.97 1.17 0.65 0.54 0.85 13.93%
P/EPS -25.83 21.80 -23.21 171.66 -31.13 -553.82 9.88 -
EY -3.87 4.59 -4.31 0.58 -3.21 -0.18 10.12 -
DY 2.35 2.35 1.29 1.96 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.07 1.47 0.96 1.21 1.28 -5.52%

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