[MSC] QoQ 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- -14.51%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
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 470,053 410,787 362,483 404,632 364,022 327,013 340,058 24.01%
PBT 27,538 27,018 27,483 14,376 20,405 42,218 51,634 -34.15%
Tax -7,124 -7,175 -7,249 -2,009 -5,102 -10,760 -13,546 -34.76%
NP 20,414 19,843 20,234 12,367 15,303 31,458 38,088 -33.94%
-
NP to SH 14,293 16,719 18,235 9,368 11,824 28,449 35,410 -45.29%
-
Tax Rate 25.87% 26.56% 26.38% 13.97% 25.00% 25.49% 26.23% -
Total Cost 449,639 390,944 342,249 392,265 348,719 295,555 301,970 30.30%
-
Net Worth 752,484 764,400 772,800 755,999 739,199 760,199 755,999 -0.30%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 100,891 - - 29,400 294 - - -
Div Payout % 705.88% - - 313.83% 2.49% - - -
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 752,484 764,400 772,800 755,999 739,199 760,199 755,999 -0.30%
NOSH 420,382 420,000 420,000 420,000 420,000 420,000 420,000 0.06%
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 4.34% 4.83% 5.58% 3.06% 4.20% 9.62% 11.20% -
ROE 1.90% 2.19% 2.36% 1.24% 1.60% 3.74% 4.68% -
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 111.82 97.81 86.31 96.34 86.67 77.86 80.97 23.93%
EPS 3.40 4.00 4.30 2.20 2.80 6.80 8.40 -45.19%
DPS 24.00 0.00 0.00 7.00 0.07 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 111.82 97.72 86.23 96.25 86.59 77.79 80.89 24.02%
EPS 3.40 3.98 4.34 2.23 2.81 6.77 8.42 -45.27%
DPS 24.00 0.00 0.00 6.99 0.07 0.00 0.00 -
NAPS 1.79 1.8183 1.8383 1.7984 1.7584 1.8084 1.7984 -0.31%
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 2.31 2.62 2.61 2.11 2.55 2.52 2.41 -2.77%
P/EPS 75.88 64.31 51.82 91.01 78.50 28.94 23.13 120.30%
EY 1.32 1.55 1.93 1.10 1.27 3.46 4.32 -54.53%
DY 9.30 0.00 0.00 3.45 0.03 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 2.02 2.50 3.71 2.15 2.43 2.90 2.49 -12.98%
P/EPS 66.47 61.55 73.70 92.81 74.95 33.36 23.96 97.06%
EY 1.50 1.62 1.36 1.08 1.33 3.00 4.17 -49.32%
DY 10.62 0.00 0.00 3.38 0.03 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