[MSC] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 76.77%
YoY- 60.7%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 736,998 1,193,664 1,405,454 1,387,754 1,716,814 1,888,988 1,617,308 -12.26%
PBT 10,851 59,313 11,502 52,725 54,213 -6,257 70,545 -26.78%
Tax -5,756 -15,977 -10,170 -8,289 -26,562 -7,314 -84,422 -36.05%
NP 5,095 43,336 1,332 44,436 27,651 -13,571 -13,877 -
-
NP to SH 5,098 43,339 1,333 44,438 27,652 -13,585 -7,463 -
-
Tax Rate 53.05% 26.94% 88.42% 15.72% 49.00% - 119.67% -
Total Cost 731,903 1,150,328 1,404,122 1,343,318 1,689,163 1,902,559 1,631,185 -12.49%
-
Net Worth 355,999 355,999 291,000 296,000 252,999 225,000 224,929 7.94%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 8,000 8,000 4,000 8,001 - - - -
Div Payout % 156.92% 18.46% 300.08% 18.01% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 355,999 355,999 291,000 296,000 252,999 225,000 224,929 7.94%
NOSH 400,000 400,000 100,000 100,000 100,000 100,000 100,000 25.96%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.69% 3.63% 0.09% 3.20% 1.61% -0.72% -0.86% -
ROE 1.43% 12.17% 0.46% 15.01% 10.93% -6.04% -3.32% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 184.25 298.42 1,405.45 1,387.75 1,716.81 1,888.99 1,617.81 -30.35%
EPS 1.27 10.83 1.33 44.44 27.65 -13.59 -7.47 -
DPS 2.00 2.00 4.00 8.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 2.91 2.96 2.53 2.25 2.25 -14.31%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 175.48 284.21 334.63 330.42 408.77 449.76 385.07 -12.26%
EPS 1.21 10.32 0.32 10.58 6.58 -3.23 -1.78 -
DPS 1.90 1.90 0.95 1.91 0.00 0.00 0.00 -
NAPS 0.8476 0.8476 0.6929 0.7048 0.6024 0.5357 0.5355 7.94%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.70 0.90 3.00 3.99 2.62 2.46 3.38 -
P/RPS 0.38 0.30 0.21 0.29 0.15 0.13 0.21 10.37%
P/EPS 54.92 8.31 225.06 8.98 9.47 -18.11 -45.28 -
EY 1.82 12.04 0.44 11.14 10.55 -5.52 -2.21 -
DY 2.86 2.22 1.33 2.01 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 1.03 1.35 1.04 1.09 1.50 -10.12%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 07/08/20 08/08/19 10/08/18 07/08/17 10/08/16 12/08/15 12/08/14 -
Price 0.715 0.84 3.61 4.12 2.90 2.35 3.21 -
P/RPS 0.39 0.28 0.26 0.30 0.17 0.12 0.20 11.76%
P/EPS 56.10 7.75 270.82 9.27 10.49 -17.30 -43.00 -
EY 1.78 12.90 0.37 10.79 9.54 -5.78 -2.33 -
DY 2.80 2.38 1.11 1.94 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.24 1.39 1.15 1.04 1.43 -9.21%

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