[MSC] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 61.31%
YoY- 314.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 667,071 768,314 603,023 349,959 596,528 683,770 714,493 -1.13%
PBT 93,852 144,869 34,280 -13,617 22,924 13,390 29,582 21.20%
Tax -24,306 -41,133 -9,262 1,321 -6,839 -6,347 -7,944 20.47%
NP 69,546 103,736 25,018 -12,296 16,085 7,043 21,638 21.47%
-
NP to SH 63,859 103,791 25,050 -12,294 16,085 7,043 21,638 19.75%
-
Tax Rate 25.90% 28.39% 27.02% - 29.83% 47.40% 26.85% -
Total Cost 597,525 664,578 578,005 362,255 580,443 676,727 692,855 -2.43%
-
Net Worth 760,199 659,400 436,000 355,999 355,999 291,000 296,000 17.01%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 760,199 659,400 436,000 355,999 355,999 291,000 296,000 17.01%
NOSH 420,000 420,000 400,000 400,000 400,000 100,000 100,000 27.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.43% 13.50% 4.15% -3.51% 2.70% 1.03% 3.03% -
ROE 8.40% 15.74% 5.75% -3.45% 4.52% 2.42% 7.31% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 158.83 182.93 150.76 87.49 149.13 683.77 714.49 -22.15%
EPS 15.20 24.70 6.30 -3.10 4.00 7.00 21.60 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.57 1.09 0.89 0.89 2.91 2.96 -7.86%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 158.83 182.93 143.58 83.32 142.03 162.80 170.12 -1.13%
EPS 15.20 24.70 5.96 -2.93 3.83 1.68 5.15 19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.57 1.0381 0.8476 0.8476 0.6929 0.7048 17.01%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.96 2.39 1.88 0.70 0.90 3.00 3.99 -
P/RPS 1.23 1.31 1.25 0.80 0.60 0.44 0.56 14.00%
P/EPS 12.89 9.67 30.02 -22.78 22.38 42.60 18.44 -5.79%
EY 7.76 10.34 3.33 -4.39 4.47 2.35 5.42 6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.52 1.72 0.79 1.01 1.03 1.35 -3.64%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 08/08/23 04/08/22 06/08/21 07/08/20 08/08/19 10/08/18 07/08/17 -
Price 2.26 2.32 2.13 0.715 0.84 3.61 4.12 -
P/RPS 1.42 1.27 1.41 0.82 0.56 0.53 0.58 16.08%
P/EPS 14.86 9.39 34.01 -23.26 20.89 51.26 19.04 -4.04%
EY 6.73 10.65 2.94 -4.30 4.79 1.95 5.25 4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.48 1.95 0.80 0.94 1.24 1.39 -1.75%

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