[MSC] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 6498.77%
YoY- -51.9%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 821,503 603,023 275,907 813,359 580,785 349,959 205,314 151.82%
PBT 73,146 34,280 30,227 25,783 3,725 -13,617 -15,769 -
Tax -19,211 -9,262 -8,122 -10,068 -3,483 1,321 2,579 -
NP 53,935 25,018 22,105 15,715 242 -12,296 -13,190 -
-
NP to SH 53,989 25,050 22,121 16,101 244 -12,294 -13,188 -
-
Tax Rate 26.26% 27.02% 26.87% 39.05% 93.50% - - -
Total Cost 767,568 578,005 253,802 797,644 580,543 362,255 218,504 130.90%
-
Net Worth 500,572 436,000 423,999 396,000 364,000 355,999 355,999 25.48%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,000 - - - -
Div Payout % - - - 24.84% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 500,572 436,000 423,999 396,000 364,000 355,999 355,999 25.48%
NOSH 420,000 400,000 400,000 400,000 400,000 400,000 400,000 3.30%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.57% 4.15% 8.01% 1.93% 0.04% -3.51% -6.42% -
ROE 10.79% 5.75% 5.22% 4.07% 0.07% -3.45% -3.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 198.58 150.76 68.98 203.34 145.20 87.49 51.33 146.23%
EPS 13.10 6.30 5.50 4.00 0.10 -3.10 -3.30 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 1.06 0.99 0.91 0.89 0.89 22.70%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 195.60 143.58 65.69 193.66 138.28 83.32 48.88 151.84%
EPS 12.85 5.96 5.27 3.83 0.06 -2.93 -3.14 -
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 1.1918 1.0381 1.0095 0.9429 0.8667 0.8476 0.8476 25.48%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.25 1.88 2.08 1.43 0.695 0.70 0.515 -
P/RPS 1.13 1.25 3.02 0.70 0.48 0.80 1.00 8.48%
P/EPS 17.24 30.02 37.61 35.53 1,139.34 -22.78 -15.62 -
EY 5.80 3.33 2.66 2.81 0.09 -4.39 -6.40 -
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 1.86 1.72 1.96 1.44 0.76 0.79 0.58 117.31%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 06/08/21 07/05/21 19/02/21 30/10/20 07/08/20 24/06/20 -
Price 2.89 2.13 2.66 2.80 0.695 0.715 0.725 -
P/RPS 1.46 1.41 3.86 1.38 0.48 0.82 1.41 2.34%
P/EPS 22.14 34.01 48.10 69.56 1,139.34 -23.26 -21.99 -
EY 4.52 2.94 2.08 1.44 0.09 -4.30 -4.55 -
DY 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 2.39 1.95 2.51 2.83 0.76 0.80 0.81 105.58%

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