[MSC] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
03-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 11.71%
YoY- 385.66%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,160,131 883,952 881,435 1,231,398 1,386,517 1,476,154 1,773,510 -6.82%
PBT 218,371 71,779 20,257 54,081 17,058 37,829 37,996 33.81%
Tax -57,693 -20,769 -8,572 -15,770 -9,170 -12,692 -14,970 25.20%
NP 160,678 51,010 11,685 38,311 7,888 25,137 23,026 38.21%
-
NP to SH 160,278 51,410 11,688 38,314 7,889 25,139 23,029 38.15%
-
Tax Rate 26.42% 28.93% 42.32% 29.16% 53.76% 33.55% 39.40% -
Total Cost 999,453 832,942 869,750 1,193,087 1,378,629 1,451,017 1,750,484 -8.91%
-
Net Worth 659,400 423,999 355,999 355,999 293,000 294,000 258,999 16.84%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 29,400 4,000 8,000 8,000 4,000 8,001 - -
Div Payout % 18.34% 7.78% 68.45% 20.88% 50.70% 31.83% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 659,400 423,999 355,999 355,999 293,000 294,000 258,999 16.84%
NOSH 420,000 400,000 400,000 400,000 100,000 100,000 100,000 27.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 13.85% 5.77% 1.33% 3.11% 0.57% 1.70% 1.30% -
ROE 24.31% 12.13% 3.28% 10.76% 2.69% 8.55% 8.89% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 276.22 220.99 220.36 307.85 1,386.52 1,476.15 1,773.51 -26.63%
EPS 38.16 12.85 2.92 9.58 7.89 25.14 23.03 8.77%
DPS 7.00 1.00 2.00 2.00 4.00 8.00 0.00 -
NAPS 1.57 1.06 0.89 0.89 2.93 2.94 2.59 -8.00%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 276.22 210.46 209.87 293.19 330.12 351.47 422.26 -6.82%
EPS 38.16 12.24 2.78 9.12 1.88 5.99 5.48 38.16%
DPS 7.00 0.95 1.90 1.90 0.95 1.91 0.00 -
NAPS 1.57 1.0095 0.8476 0.8476 0.6976 0.70 0.6167 16.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.62 2.08 0.515 0.90 2.80 3.54 2.50 -
P/RPS 1.67 0.94 0.23 0.29 0.20 0.24 0.14 51.12%
P/EPS 12.11 16.18 17.62 9.40 35.49 14.08 10.86 1.83%
EY 8.26 6.18 5.67 10.64 2.82 7.10 9.21 -1.79%
DY 1.52 0.48 3.88 2.22 1.43 2.26 0.00 -
P/NAPS 2.94 1.96 0.58 1.01 0.96 1.20 0.97 20.28%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 18/05/22 07/05/21 24/06/20 03/05/19 08/05/18 02/08/17 10/05/16 -
Price 3.78 2.66 0.725 0.98 3.26 4.17 2.77 -
P/RPS 1.37 1.20 0.33 0.32 0.24 0.28 0.16 43.00%
P/EPS 9.91 20.70 24.81 10.23 41.32 16.59 12.03 -3.17%
EY 10.10 4.83 4.03 9.77 2.42 6.03 8.31 3.30%
DY 1.85 0.38 2.76 2.04 1.23 1.92 0.00 -
P/NAPS 2.41 2.51 0.81 1.10 1.11 1.42 1.07 14.48%

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