[MSC] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -86.76%
YoY- 227.63%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 327,013 408,836 327,116 144,645 289,082 326,816 307,879 1.00%
PBT 42,218 54,633 4,053 2,152 11,558 6,326 11,882 23.51%
Tax -10,760 -15,194 -1,140 -1,258 -4,074 -3,867 -2,867 24.64%
NP 31,458 39,439 2,913 894 7,484 2,459 9,015 23.14%
-
NP to SH 28,449 39,450 2,929 894 7,484 2,459 9,015 21.10%
-
Tax Rate 25.49% 27.81% 28.13% 58.46% 35.25% 61.13% 24.13% -
Total Cost 295,555 369,397 324,203 143,751 281,598 324,357 298,864 -0.18%
-
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 9.62% 9.65% 0.89% 0.62% 2.59% 0.75% 2.93% -
ROE 3.74% 5.98% 0.67% 0.25% 2.10% 0.85% 3.05% -
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 77.86 97.34 81.78 36.16 72.27 326.82 307.88 -20.46%
EPS 6.80 9.40 0.70 0.20 1.90 2.50 9.00 -4.56%
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 - 400,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 77.86 97.34 77.88 34.44 68.83 77.81 73.30 1.01%
EPS 6.80 9.40 0.70 0.21 1.78 0.59 2.15 21.14%
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 2.52 2.46 2.30 1.94 1.25 0.92 1.30 11.65%
P/EPS 28.94 25.44 256.74 313.20 48.10 122.00 44.26 -6.83%
EY 3.46 3.93 0.39 0.32 2.08 0.82 2.26 7.35%
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 2.90 2.38 2.60 1.98 1.16 1.10 1.34 13.72%
P/EPS 33.36 24.70 290.88 319.91 44.90 146.81 45.70 -5.10%
EY 3.00 4.05 0.34 0.31 2.23 0.68 2.19 5.38%
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