[MSC] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -0.21%
YoY- -253.33%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 232,574 230,826 144,645 205,314 182,732 204,307 289,082 -13.44%
PBT 22,058 17,342 2,152 -15,769 -13,674 38,142 11,558 53.55%
Tax -6,585 -4,804 -1,258 2,579 512 -7,589 -4,074 37.52%
NP 15,473 12,538 894 -13,190 -13,162 30,553 7,484 61.93%
-
NP to SH 15,857 12,538 894 -13,188 -13,161 30,553 7,484 64.58%
-
Tax Rate 29.85% 27.70% 58.46% - - 19.90% 35.25% -
Total Cost 217,101 218,288 143,751 218,504 195,894 173,754 281,598 -15.85%
-
Net Worth 396,000 364,000 355,999 355,999 372,000 383,999 355,999 7.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,000 - - - 8,000 - - -
Div Payout % 25.23% - - - 0.00% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 396,000 364,000 355,999 355,999 372,000 383,999 355,999 7.32%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.65% 5.43% 0.62% -6.42% -7.20% 14.95% 2.59% -
ROE 4.00% 3.44% 0.25% -3.70% -3.54% 7.96% 2.10% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 58.14 57.71 36.16 51.33 45.68 51.08 72.27 -13.44%
EPS 4.00 3.10 0.20 -3.30 -3.30 7.60 1.90 63.89%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.99 0.91 0.89 0.89 0.93 0.96 0.89 7.32%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 55.37 54.96 34.44 48.88 43.51 48.64 68.83 -13.44%
EPS 3.78 2.99 0.21 -3.14 -3.13 7.27 1.78 64.83%
DPS 0.95 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 0.9429 0.8667 0.8476 0.8476 0.8857 0.9143 0.8476 7.32%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.43 0.695 0.70 0.515 0.845 0.785 0.90 -
P/RPS 2.46 1.20 1.94 1.00 1.85 1.54 1.25 56.72%
P/EPS 36.07 22.17 313.20 -15.62 -25.68 10.28 48.10 -17.38%
EY 2.77 4.51 0.32 -6.40 -3.89 9.73 2.08 20.93%
DY 0.70 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 1.44 0.76 0.79 0.58 0.91 0.82 1.01 26.53%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 30/10/20 07/08/20 24/06/20 20/02/20 11/11/19 08/08/19 -
Price 2.80 0.695 0.715 0.725 0.85 0.855 0.84 -
P/RPS 4.82 1.20 1.98 1.41 1.86 1.67 1.16 157.34%
P/EPS 70.63 22.17 319.91 -21.99 -25.83 11.19 44.90 35.07%
EY 1.42 4.51 0.31 -4.55 -3.87 8.93 2.23 -25.88%
DY 0.36 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 2.83 0.76 0.80 0.81 0.91 0.89 0.94 107.80%

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