[MSC] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 118.67%
YoY- 633.23%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,435,725 1,503,591 1,076,560 813,359 983,567 1,280,906 1,436,177 -0.00%
PBT 128,633 143,616 158,362 25,783 47,392 49,779 27,694 29.15%
Tax -31,417 -42,121 -39,876 -10,068 -13,916 -15,485 -11,767 17.77%
NP 97,216 101,495 118,486 15,715 33,476 34,294 15,927 35.16%
-
NP to SH 85,051 98,358 118,058 16,101 33,477 34,297 15,928 32.18%
-
Tax Rate 24.42% 29.33% 25.18% 39.05% 29.36% 31.11% 42.49% -
Total Cost 1,338,509 1,402,096 958,074 797,644 950,091 1,246,612 1,420,250 -0.98%
-
Net Worth 755,999 718,200 579,599 396,000 372,000 348,000 291,000 17.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 58,800 29,400 29,400 4,000 8,000 8,000 4,000 56.48%
Div Payout % 69.13% 29.89% 24.90% 24.84% 23.90% 23.33% 25.11% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 755,999 718,200 579,599 396,000 372,000 348,000 291,000 17.23%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 100,000 27.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.77% 6.75% 11.01% 1.93% 3.40% 2.68% 1.11% -
ROE 11.25% 13.70% 20.37% 4.07% 9.00% 9.86% 5.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 341.84 358.00 256.32 203.34 245.89 320.23 1,436.18 -21.26%
EPS 20.30 23.40 28.30 4.00 8.40 8.60 15.90 4.15%
DPS 14.00 7.00 7.00 1.00 2.00 2.00 4.00 23.20%
NAPS 1.80 1.71 1.38 0.99 0.93 0.87 2.91 -7.69%
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 341.84 358.00 256.32 193.66 234.18 304.98 341.95 -0.00%
EPS 20.30 23.40 28.30 3.83 7.97 8.17 3.79 32.25%
DPS 14.00 7.00 7.00 0.95 1.90 1.90 0.95 56.54%
NAPS 1.80 1.71 1.38 0.9429 0.8857 0.8286 0.6929 17.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.03 1.53 3.25 1.43 0.845 0.70 3.34 -
P/RPS 0.59 0.43 1.27 0.70 0.34 0.22 0.23 16.99%
P/EPS 10.02 6.53 11.56 35.53 10.10 8.16 20.97 -11.57%
EY 9.98 15.31 8.65 2.81 9.90 12.25 4.77 13.08%
DY 6.90 4.58 2.15 0.70 2.37 2.86 1.20 33.83%
P/NAPS 1.13 0.89 2.36 1.44 0.91 0.80 1.15 -0.29%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 15/02/24 17/02/23 18/02/22 19/02/21 20/02/20 22/02/19 05/03/18 -
Price 2.07 2.10 4.08 2.80 0.85 0.85 3.10 -
P/RPS 0.61 0.59 1.59 1.38 0.35 0.27 0.22 18.51%
P/EPS 10.22 8.97 14.51 69.56 10.16 9.91 19.46 -10.17%
EY 9.78 11.15 6.89 1.44 9.85 10.09 5.14 11.31%
DY 6.76 3.33 1.72 0.36 2.35 2.35 1.29 31.77%
P/NAPS 1.15 1.23 2.96 2.83 0.91 0.98 1.07 1.20%

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