[MSC] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 53.39%
YoY- -176.43%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,103,628 813,359 774,380 699,918 821,256 983,567 1,067,780 2.22%
PBT 120,908 25,783 4,966 -27,234 -63,076 47,392 81,421 30.12%
Tax -32,488 -10,068 -4,644 2,642 10,316 -13,916 -19,237 41.77%
NP 88,420 15,715 322 -24,592 -52,760 33,476 62,184 26.42%
-
NP to SH 88,484 16,101 325 -24,588 -52,752 33,477 62,184 26.48%
-
Tax Rate 26.87% 39.05% 93.52% - - 29.36% 23.63% -
Total Cost 1,015,208 797,644 774,057 724,510 874,016 950,091 1,005,596 0.63%
-
Net Worth 423,999 396,000 364,000 355,999 355,999 372,000 383,999 6.82%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 4,000 - - - 8,000 - -
Div Payout % - 24.84% - - - 23.90% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 423,999 396,000 364,000 355,999 355,999 372,000 383,999 6.82%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.01% 1.93% 0.04% -3.51% -6.42% 3.40% 5.82% -
ROE 20.87% 4.07% 0.09% -6.91% -14.82% 9.00% 16.19% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 275.91 203.34 193.60 174.98 205.31 245.89 266.95 2.22%
EPS 22.00 4.00 0.13 -6.20 -13.20 8.40 15.60 25.73%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.06 0.99 0.91 0.89 0.89 0.93 0.96 6.82%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 262.77 193.66 184.38 166.65 195.54 234.18 254.23 2.22%
EPS 21.07 3.83 0.08 -5.85 -12.56 7.97 14.81 26.46%
DPS 0.00 0.95 0.00 0.00 0.00 1.90 0.00 -
NAPS 1.0095 0.9429 0.8667 0.8476 0.8476 0.8857 0.9143 6.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.08 1.43 0.695 0.70 0.515 0.845 0.785 -
P/RPS 0.75 0.70 0.36 0.40 0.25 0.34 0.29 88.30%
P/EPS 9.40 35.53 854.51 -11.39 -3.91 10.10 5.05 51.26%
EY 10.64 2.81 0.12 -8.78 -25.61 9.90 19.80 -33.87%
DY 0.00 0.70 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 1.96 1.44 0.76 0.79 0.58 0.91 0.82 78.67%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 07/05/21 19/02/21 30/10/20 07/08/20 24/06/20 20/02/20 11/11/19 -
Price 2.66 2.80 0.695 0.715 0.725 0.85 0.855 -
P/RPS 0.96 1.38 0.36 0.41 0.35 0.35 0.32 107.86%
P/EPS 12.02 69.56 854.51 -11.63 -5.50 10.16 5.50 68.32%
EY 8.32 1.44 0.12 -8.60 -18.19 9.85 18.18 -40.58%
DY 0.00 0.36 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 2.51 2.83 0.76 0.80 0.81 0.91 0.89 99.48%

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