[MSC] YoY TTM 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- 30.69%
YoY- 640.73%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,422,243 1,367,498 1,054,077 763,517 1,088,539 1,311,721 1,467,794 -0.52%
PBT 152,716 190,373 95,204 -9,949 80,436 16,849 47,619 21.42%
Tax -40,046 -52,148 -25,796 -2,971 -18,206 -11,505 -12,834 20.87%
NP 112,670 138,225 69,408 -12,920 62,230 5,344 34,785 21.62%
-
NP to SH 101,573 136,537 69,846 -12,917 62,232 5,345 34,787 19.54%
-
Tax Rate 26.22% 27.39% 27.10% - 22.63% 68.28% 26.95% -
Total Cost 1,309,573 1,229,273 984,669 776,437 1,026,309 1,306,377 1,433,009 -1.48%
-
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 29,694 29,400 4,000 8,000 8,000 4,000 8,001 24.41%
Div Payout % 29.23% 21.53% 5.73% 0.00% 12.86% 74.84% 23.00% -
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 7.92% 10.11% 6.58% -1.69% 5.72% 0.41% 2.37% -
ROE 13.74% 19.94% 13.95% -3.55% 16.21% 1.61% 11.41% -
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 338.63 325.59 254.80 190.88 272.13 327.93 1,467.79 -21.67%
EPS 24.18 32.51 16.88 -3.23 15.56 1.34 34.79 -5.88%
DPS 7.07 7.00 0.97 2.00 2.00 1.00 8.00 -2.03%
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 338.63 325.59 250.97 181.79 259.18 312.31 349.47 -0.52%
EPS 24.18 32.51 16.63 -3.08 14.82 1.27 8.28 19.54%
DPS 7.07 7.00 0.95 1.90 1.90 0.95 1.91 24.36%
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 0.65 0.45 0.88 0.36 0.29 0.24 0.25 17.25%
P/EPS 9.14 4.49 13.33 -21.52 5.05 59.12 10.49 -2.26%
EY 10.94 22.27 7.50 -4.65 19.82 1.69 9.53 2.32%
DY 3.20 4.79 0.43 2.88 2.55 1.27 2.19 6.52%
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 0.62 0.50 1.13 0.36 0.31 0.22 0.24 17.12%
P/EPS 8.72 4.98 17.12 -21.52 5.50 54.63 10.32 -2.76%
EY 11.46 20.07 5.84 -4.65 18.20 1.83 9.69 2.83%
DY 3.35 4.32 0.33 2.88 2.34 1.37 2.23 7.01%
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