[MSC] QoQ Annualized 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- -43.38%
YoY- 303.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,437,912 1,076,560 1,095,337 1,206,046 1,103,628 813,359 774,380 51.12%
PBT 360,944 158,362 97,528 68,560 120,908 25,783 4,966 1646.18%
Tax -103,756 -39,876 -25,614 -18,524 -32,488 -10,068 -4,644 694.76%
NP 257,188 118,486 71,913 50,036 88,420 15,715 322 8543.67%
-
NP to SH 257,364 118,058 71,985 50,100 88,484 16,101 325 8494.27%
-
Tax Rate 28.75% 25.18% 26.26% 27.02% 26.87% 39.05% 93.52% -
Total Cost 1,180,724 958,074 1,023,424 1,156,010 1,015,208 797,644 774,057 32.54%
-
Net Worth 659,400 579,599 500,572 436,000 423,999 396,000 364,000 48.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 29,400 - - - 4,000 - -
Div Payout % - 24.90% - - - 24.84% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 659,400 579,599 500,572 436,000 423,999 396,000 364,000 48.65%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 400,000 3.30%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 17.89% 11.01% 6.57% 4.15% 8.01% 1.93% 0.04% -
ROE 39.03% 20.37% 14.38% 11.49% 20.87% 4.07% 0.09% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 342.36 256.32 264.77 301.51 275.91 203.34 193.60 46.28%
EPS 61.20 28.30 17.47 12.60 22.00 4.00 0.13 5974.36%
DPS 0.00 7.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.57 1.38 1.21 1.09 1.06 0.99 0.91 43.89%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 342.36 256.32 260.79 287.15 262.77 193.66 184.38 51.12%
EPS 61.20 28.30 17.14 11.93 21.07 3.83 0.08 8298.43%
DPS 0.00 7.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 1.57 1.38 1.1918 1.0381 1.0095 0.9429 0.8667 48.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.62 3.25 2.25 1.88 2.08 1.43 0.695 -
P/RPS 1.35 1.27 0.85 0.62 0.75 0.70 0.36 141.56%
P/EPS 7.54 11.56 12.93 15.01 9.40 35.53 854.51 -95.74%
EY 13.26 8.65 7.73 6.66 10.64 2.81 0.12 2209.33%
DY 0.00 2.15 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 2.94 2.36 1.86 1.72 1.96 1.44 0.76 146.63%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 30/10/20 -
Price 3.78 4.08 2.89 2.13 2.66 2.80 0.695 -
P/RPS 1.10 1.59 1.09 0.71 0.96 1.38 0.36 110.71%
P/EPS 6.17 14.51 16.61 17.01 12.02 69.56 854.51 -96.27%
EY 16.21 6.89 6.02 5.88 8.32 1.44 0.12 2540.58%
DY 0.00 1.72 0.00 0.00 0.00 0.36 0.00 -
P/NAPS 2.41 2.96 2.39 1.95 2.51 2.83 0.76 115.99%

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