[MSC] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 35.76%
YoY- 211.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,484,171 1,160,131 883,952 881,435 1,231,398 1,386,517 1,476,154 0.09%
PBT 105,014 218,371 71,779 20,257 54,081 17,058 37,829 18.54%
Tax -29,728 -57,693 -20,769 -8,572 -15,770 -9,170 -12,692 15.23%
NP 75,286 160,678 51,010 11,685 38,311 7,888 25,137 20.05%
-
NP to SH 69,427 160,278 51,410 11,688 38,314 7,889 25,139 18.43%
-
Tax Rate 28.31% 26.42% 28.93% 42.32% 29.16% 53.76% 33.55% -
Total Cost 1,408,885 999,453 832,942 869,750 1,193,087 1,378,629 1,451,017 -0.48%
-
Net Worth 755,999 659,400 423,999 355,999 355,999 293,000 294,000 17.03%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 29,400 29,400 4,000 8,000 8,000 4,000 8,001 24.21%
Div Payout % 42.35% 18.34% 7.78% 68.45% 20.88% 50.70% 31.83% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 755,999 659,400 423,999 355,999 355,999 293,000 294,000 17.03%
NOSH 420,000 420,000 400,000 400,000 400,000 100,000 100,000 27.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.07% 13.85% 5.77% 1.33% 3.11% 0.57% 1.70% -
ROE 9.18% 24.31% 12.13% 3.28% 10.76% 2.69% 8.55% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 353.37 276.22 220.99 220.36 307.85 1,386.52 1,476.15 -21.19%
EPS 16.53 38.16 12.85 2.92 9.58 7.89 25.14 -6.74%
DPS 7.00 7.00 1.00 2.00 2.00 4.00 8.00 -2.19%
NAPS 1.80 1.57 1.06 0.89 0.89 2.93 2.94 -7.84%
Adjusted Per Share Value based on latest NOSH - 420,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 353.37 276.22 210.46 209.87 293.19 330.12 351.47 0.08%
EPS 16.53 38.16 12.24 2.78 9.12 1.88 5.99 18.42%
DPS 7.00 7.00 0.95 1.90 1.90 0.95 1.91 24.15%
NAPS 1.80 1.57 1.0095 0.8476 0.8476 0.6976 0.70 17.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.95 4.62 2.08 0.515 0.90 2.80 3.54 -
P/RPS 0.55 1.67 0.94 0.23 0.29 0.20 0.24 14.81%
P/EPS 11.80 12.11 16.18 17.62 9.40 35.49 14.08 -2.90%
EY 8.48 8.26 6.18 5.67 10.64 2.82 7.10 3.00%
DY 3.59 1.52 0.48 3.88 2.22 1.43 2.26 8.01%
P/NAPS 1.08 2.94 1.96 0.58 1.01 0.96 1.20 -1.73%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 18/05/22 07/05/21 24/06/20 03/05/19 08/05/18 02/08/17 -
Price 2.01 3.78 2.66 0.725 0.98 3.26 4.17 -
P/RPS 0.57 1.37 1.20 0.33 0.32 0.24 0.28 12.57%
P/EPS 12.16 9.91 20.70 24.81 10.23 41.32 16.59 -5.04%
EY 8.22 10.10 4.83 4.03 9.77 2.42 6.03 5.29%
DY 3.48 1.85 0.38 2.76 2.04 1.23 1.92 10.41%
P/NAPS 1.12 2.41 2.51 0.81 1.10 1.11 1.42 -3.87%

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