[MSC] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 33.74%
YoY- 216.74%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 255,057 232,574 182,732 287,704 318,519 350,136 354,649 -5.34%
PBT 85,216 22,058 -13,674 19,370 -13,560 6,365 -4,383 -
Tax -20,665 -6,585 512 -3,778 202 -865 -3,039 37.60%
NP 64,551 15,473 -13,162 15,592 -13,358 5,500 -7,422 -
-
NP to SH 64,069 15,857 -13,161 15,594 -13,358 5,501 -7,421 -
-
Tax Rate 24.25% 29.85% - 19.50% - 13.59% - -
Total Cost 190,506 217,101 195,894 272,112 331,877 344,636 362,071 -10.14%
-
Net Worth 579,599 396,000 372,000 348,000 291,000 282,051 241,000 15.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 29,400 4,000 8,000 8,000 4,000 8,001 - -
Div Payout % 45.89% 25.23% 0.00% 51.30% 0.00% 145.45% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 579,599 396,000 372,000 348,000 291,000 282,051 241,000 15.73%
NOSH 420,000 400,000 400,000 400,000 100,000 100,000 100,000 26.99%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.31% 6.65% -7.20% 5.42% -4.19% 1.57% -2.09% -
ROE 11.05% 4.00% -3.54% 4.48% -4.59% 1.95% -3.08% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 60.73 58.14 45.68 71.93 318.52 350.07 354.65 -25.46%
EPS 15.30 4.00 -3.30 3.90 -13.40 5.50 -7.40 -
DPS 7.00 1.00 2.00 2.00 4.00 8.00 0.00 -
NAPS 1.38 0.99 0.93 0.87 2.91 2.82 2.41 -8.86%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 60.73 55.37 43.51 68.50 75.84 83.37 84.44 -5.34%
EPS 15.30 3.78 -3.13 3.71 -3.18 1.31 -1.77 -
DPS 7.00 0.95 1.90 1.90 0.95 1.91 0.00 -
NAPS 1.38 0.9429 0.8857 0.8286 0.6929 0.6716 0.5738 15.73%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.25 1.43 0.845 0.70 3.34 3.93 2.48 -
P/RPS 5.35 2.46 1.85 0.97 1.05 1.12 0.70 40.30%
P/EPS 21.31 36.07 -25.68 17.96 -25.00 164.95 -33.42 -
EY 4.69 2.77 -3.89 5.57 -4.00 0.61 -2.99 -
DY 2.15 0.70 2.37 2.86 1.20 2.04 0.00 -
P/NAPS 2.36 1.44 0.91 0.80 1.15 1.41 1.03 14.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 18/02/22 19/02/21 20/02/20 22/02/19 05/03/18 27/02/17 19/02/16 -
Price 4.08 2.80 0.85 0.85 3.10 4.09 2.31 -
P/RPS 6.72 4.82 1.86 1.18 0.97 1.17 0.65 47.54%
P/EPS 26.75 70.63 -25.83 21.80 -23.21 171.66 -31.13 -
EY 3.74 1.42 -3.87 4.59 -4.31 0.58 -3.21 -
DY 1.72 0.36 2.35 2.35 1.29 1.96 0.00 -
P/NAPS 2.96 2.83 0.91 0.98 1.07 1.47 0.96 20.62%

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