[MSC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 115.52%
YoY- 22026.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 768,314 359,478 1,076,560 821,503 603,023 275,907 813,359 -3.73%
PBT 144,869 90,236 158,362 73,146 34,280 30,227 25,783 217.05%
Tax -41,133 -25,939 -39,876 -19,211 -9,262 -8,122 -10,068 156.22%
NP 103,736 64,297 118,486 53,935 25,018 22,105 15,715 253.11%
-
NP to SH 103,791 64,341 118,058 53,989 25,050 22,121 16,101 247.55%
-
Tax Rate 28.39% 28.75% 25.18% 26.26% 27.02% 26.87% 39.05% -
Total Cost 664,578 295,181 958,074 767,568 578,005 253,802 797,644 -11.48%
-
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 29,400 - - - 4,000 -
Div Payout % - - 24.90% - - - 24.84% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
NOSH 420,000 420,000 420,000 420,000 400,000 400,000 400,000 3.31%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.50% 17.89% 11.01% 6.57% 4.15% 8.01% 1.93% -
ROE 15.74% 9.76% 20.37% 10.79% 5.75% 5.22% 4.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 182.93 85.59 256.32 198.58 150.76 68.98 203.34 -6.82%
EPS 24.70 15.30 28.30 13.10 6.30 5.50 4.00 237.70%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 1.00 -
NAPS 1.57 1.57 1.38 1.21 1.09 1.06 0.99 36.10%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 182.93 85.59 256.32 195.60 143.58 65.69 193.66 -3.73%
EPS 24.70 15.30 28.30 12.85 5.96 5.27 3.83 247.65%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.95 -
NAPS 1.57 1.57 1.38 1.1918 1.0381 1.0095 0.9429 40.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.39 4.62 3.25 2.25 1.88 2.08 1.43 -
P/RPS 1.31 5.40 1.27 1.13 1.25 3.02 0.70 52.03%
P/EPS 9.67 30.16 11.56 17.24 30.02 37.61 35.53 -58.10%
EY 10.34 3.32 8.65 5.80 3.33 2.66 2.81 138.91%
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.70 -
P/NAPS 1.52 2.94 2.36 1.86 1.72 1.96 1.44 3.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 04/08/22 18/05/22 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 -
Price 2.32 3.78 4.08 2.89 2.13 2.66 2.80 -
P/RPS 1.27 4.42 1.59 1.46 1.41 3.86 1.38 -5.40%
P/EPS 9.39 24.67 14.51 22.14 34.01 48.10 69.56 -73.78%
EY 10.65 4.05 6.89 4.52 2.94 2.08 1.44 280.99%
DY 0.00 0.00 1.72 0.00 0.00 0.00 0.36 -
P/NAPS 1.48 2.41 2.96 2.39 1.95 2.51 2.83 -35.16%

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