[MSC] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 0.42%
YoY- 190.86%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 391,150 344,127 408,836 359,478 255,057 218,480 327,116 12.62%
PBT 38,459 -39,712 54,633 90,236 85,216 38,866 4,053 346.37%
Tax -10,638 9,650 -15,194 -25,939 -20,665 -9,949 -1,140 341.43%
NP 27,821 -30,062 39,439 64,297 64,551 28,917 2,913 348.30%
-
NP to SH 25,890 -31,323 39,450 64,341 64,069 28,939 2,929 325.81%
-
Tax Rate 27.66% - 27.81% 28.75% 24.25% 25.60% 28.13% -
Total Cost 363,329 374,189 369,397 295,181 190,506 189,563 324,203 7.86%
-
Net Worth 718,200 684,599 659,400 659,400 579,599 500,572 436,000 39.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 29,400 - - - 29,400 - - -
Div Payout % 113.56% - - - 45.89% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 718,200 684,599 659,400 659,400 579,599 500,572 436,000 39.35%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 400,000 3.29%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.11% -8.74% 9.65% 17.89% 25.31% 13.24% 0.89% -
ROE 3.60% -4.58% 5.98% 9.76% 11.05% 5.78% 0.67% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 93.13 81.94 97.34 85.59 60.73 52.81 81.78 9.02%
EPS 6.20 -7.50 9.40 15.30 15.30 7.00 0.70 326.38%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.71 1.63 1.57 1.57 1.38 1.21 1.09 34.90%
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 93.13 81.94 97.34 85.59 60.73 52.02 77.88 12.62%
EPS 6.20 -7.50 9.40 15.30 15.30 6.89 0.70 326.38%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.71 1.63 1.57 1.57 1.38 1.1918 1.0381 39.35%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.53 1.46 2.39 4.62 3.25 2.25 1.88 -
P/RPS 1.64 1.78 2.46 5.40 5.35 4.26 2.30 -20.13%
P/EPS 24.82 -19.58 25.44 30.16 21.31 32.16 256.74 -78.84%
EY 4.03 -5.11 3.93 3.32 4.69 3.11 0.39 372.40%
DY 4.58 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 0.89 0.90 1.52 2.94 2.36 1.86 1.72 -35.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 04/08/22 18/05/22 18/02/22 12/11/21 06/08/21 -
Price 2.10 1.62 2.32 3.78 4.08 2.89 2.13 -
P/RPS 2.25 1.98 2.38 4.42 6.72 5.47 2.60 -9.16%
P/EPS 34.07 -21.72 24.70 24.67 26.75 41.31 290.88 -75.96%
EY 2.94 -4.60 4.05 4.05 3.74 2.42 0.34 319.63%
DY 3.33 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 1.23 0.99 1.48 2.41 2.96 2.39 1.95 -26.38%

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