[MSC] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 39.5%
YoY- 267.74%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 255,057 218,480 327,116 275,907 232,574 230,826 144,645 45.80%
PBT 85,216 38,866 4,053 30,227 22,058 17,342 2,152 1054.00%
Tax -20,665 -9,949 -1,140 -8,122 -6,585 -4,804 -1,258 542.91%
NP 64,551 28,917 2,913 22,105 15,473 12,538 894 1620.51%
-
NP to SH 64,069 28,939 2,929 22,121 15,857 12,538 894 1611.96%
-
Tax Rate 24.25% 25.60% 28.13% 26.87% 29.85% 27.70% 58.46% -
Total Cost 190,506 189,563 324,203 253,802 217,101 218,288 143,751 20.58%
-
Net Worth 579,599 500,572 436,000 423,999 396,000 364,000 355,999 38.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 29,400 - - - 4,000 - - -
Div Payout % 45.89% - - - 25.23% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 579,599 500,572 436,000 423,999 396,000 364,000 355,999 38.27%
NOSH 420,000 420,000 400,000 400,000 400,000 400,000 400,000 3.29%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.31% 13.24% 0.89% 8.01% 6.65% 5.43% 0.62% -
ROE 11.05% 5.78% 0.67% 5.22% 4.00% 3.44% 0.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.73 52.81 81.78 68.98 58.14 57.71 36.16 41.15%
EPS 15.30 7.00 0.70 5.50 4.00 3.10 0.20 1687.89%
DPS 7.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.38 1.21 1.09 1.06 0.99 0.91 0.89 33.85%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.73 52.02 77.88 65.69 55.37 54.96 34.44 45.80%
EPS 15.30 6.89 0.70 5.27 3.78 2.99 0.21 1630.83%
DPS 7.00 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 1.38 1.1918 1.0381 1.0095 0.9429 0.8667 0.8476 38.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.25 2.25 1.88 2.08 1.43 0.695 0.70 -
P/RPS 5.35 4.26 2.30 3.02 2.46 1.20 1.94 96.29%
P/EPS 21.31 32.16 256.74 37.61 36.07 22.17 313.20 -83.25%
EY 4.69 3.11 0.39 2.66 2.77 4.51 0.32 495.97%
DY 2.15 0.00 0.00 0.00 0.70 0.00 0.00 -
P/NAPS 2.36 1.86 1.72 1.96 1.44 0.76 0.79 107.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 30/10/20 07/08/20 -
Price 4.08 2.89 2.13 2.66 2.80 0.695 0.715 -
P/RPS 6.72 5.47 2.60 3.86 4.82 1.20 1.98 125.33%
P/EPS 26.75 41.31 290.88 48.10 70.63 22.17 319.91 -80.79%
EY 3.74 2.42 0.34 2.08 1.42 4.51 0.31 423.64%
DY 1.72 0.00 0.00 0.00 0.36 0.00 0.00 -
P/NAPS 2.96 2.39 1.95 2.51 2.83 0.76 0.80 138.65%

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