[MSC] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 888.02%
YoY- 130.81%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 364,022 344,127 218,480 230,826 204,307 309,432 403,165 -1.68%
PBT 20,405 -39,712 38,866 17,342 38,142 17,019 11,672 9.75%
Tax -5,102 9,650 -9,949 -4,804 -7,589 -5,360 -4,025 4.02%
NP 15,303 -30,062 28,917 12,538 30,553 11,659 7,647 12.25%
-
NP to SH 11,824 -31,323 28,939 12,538 30,553 11,660 7,648 7.52%
-
Tax Rate 25.00% - 25.60% 27.70% 19.90% 31.49% 34.48% -
Total Cost 348,719 374,189 189,563 218,288 173,754 297,773 395,518 -2.07%
-
Net Worth 739,199 684,599 500,572 364,000 383,999 331,999 304,999 15.89%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 294 - - - - - - -
Div Payout % 2.49% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 739,199 684,599 500,572 364,000 383,999 331,999 304,999 15.89%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 100,000 27.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.20% -8.74% 13.24% 5.43% 14.95% 3.77% 1.90% -
ROE 1.60% -4.58% 5.78% 3.44% 7.96% 3.51% 2.51% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 86.67 81.94 52.81 57.71 51.08 77.36 403.17 -22.59%
EPS 2.80 -7.50 7.00 3.10 7.60 2.90 7.60 -15.32%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.63 1.21 0.91 0.96 0.83 3.05 -8.75%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 86.67 81.94 52.02 54.96 48.64 73.67 95.99 -1.68%
EPS 2.80 -7.50 6.89 2.99 7.27 2.78 1.82 7.44%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.63 1.1918 0.8667 0.9143 0.7905 0.7262 15.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.21 1.46 2.25 0.695 0.785 0.79 3.65 -
P/RPS 2.55 1.78 4.26 1.20 1.54 1.02 0.91 18.72%
P/EPS 78.50 -19.58 32.16 22.17 10.28 27.10 47.72 8.64%
EY 1.27 -5.11 3.11 4.51 9.73 3.69 2.10 -8.03%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.90 1.86 0.76 0.82 0.95 1.20 0.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 21/11/22 12/11/21 30/10/20 11/11/19 14/11/18 09/11/17 -
Price 2.11 1.62 2.89 0.695 0.855 0.73 3.59 -
P/RPS 2.43 1.98 5.47 1.20 1.67 0.94 0.89 18.21%
P/EPS 74.95 -21.72 41.31 22.17 11.19 25.04 46.94 8.10%
EY 1.33 -4.60 2.42 4.51 8.93 3.99 2.13 -7.54%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.99 2.39 0.76 0.89 0.88 1.18 0.28%

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