[MSC] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
15-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -6.07%
YoY- -34.93%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,657,764 1,546,540 1,449,932 1,435,725 1,374,790 1,334,142 1,360,232 14.05%
PBT 109,385 109,002 109,932 128,633 152,342 187,704 206,536 -34.46%
Tax -28,730 -28,848 -28,996 -31,417 -39,210 -48,612 -54,184 -34.41%
NP 80,654 80,154 80,936 97,216 113,132 139,092 152,352 -34.48%
-
NP to SH 65,662 69,908 72,940 85,051 100,910 127,718 141,640 -40.01%
-
Tax Rate 26.27% 26.47% 26.38% 24.42% 25.74% 25.90% 26.23% -
Total Cost 1,577,109 1,466,386 1,368,996 1,338,509 1,261,658 1,195,050 1,207,880 19.40%
-
Net Worth 753,437 764,400 772,800 755,999 739,199 760,199 755,999 -0.22%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 134,692 - - 58,800 392 - - -
Div Payout % 205.13% - - 69.13% 0.39% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 753,437 764,400 772,800 755,999 739,199 760,199 755,999 -0.22%
NOSH 420,914 420,000 420,000 420,000 420,000 420,000 420,000 0.14%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.87% 5.18% 5.58% 6.77% 8.23% 10.43% 11.20% -
ROE 8.72% 9.15% 9.44% 11.25% 13.65% 16.80% 18.74% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 393.85 368.22 345.22 341.84 327.33 317.65 323.86 13.89%
EPS 15.60 16.60 17.20 20.30 24.00 30.40 33.60 -39.95%
DPS 32.00 0.00 0.00 14.00 0.09 0.00 0.00 -
NAPS 1.79 1.82 1.84 1.80 1.76 1.81 1.80 -0.36%
Adjusted Per Share Value based on latest NOSH - 420,382
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 394.35 367.89 344.91 341.53 327.03 317.36 323.57 14.05%
EPS 15.62 16.63 17.35 20.23 24.00 30.38 33.69 -40.01%
DPS 32.04 0.00 0.00 13.99 0.09 0.00 0.00 -
NAPS 1.7923 1.8183 1.8383 1.7984 1.7584 1.8084 1.7984 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.58 2.56 2.25 2.03 2.21 1.96 1.95 -
P/RPS 0.66 0.70 0.65 0.59 0.68 0.62 0.60 6.54%
P/EPS 16.54 15.38 12.96 10.02 9.20 6.45 5.78 101.17%
EY 6.05 6.50 7.72 9.98 10.87 15.51 17.29 -50.24%
DY 12.40 0.00 0.00 6.90 0.04 0.00 0.00 -
P/NAPS 1.44 1.41 1.22 1.13 1.26 1.08 1.08 21.07%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 15/11/24 02/08/24 24/05/24 15/02/24 17/11/23 08/08/23 19/05/23 -
Price 2.26 2.45 3.20 2.07 2.11 2.26 2.02 -
P/RPS 0.57 0.67 0.93 0.61 0.64 0.71 0.62 -5.43%
P/EPS 14.49 14.72 18.43 10.22 8.78 7.43 5.99 79.91%
EY 6.90 6.79 5.43 9.78 11.39 13.46 16.69 -44.41%
DY 14.16 0.00 0.00 6.76 0.04 0.00 0.00 -
P/NAPS 1.26 1.35 1.74 1.15 1.20 1.25 1.12 8.14%

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