[MSC] QoQ Annualized 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- 43.68%
YoY- 22026.66%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,536,628 1,437,912 1,076,560 1,095,337 1,206,046 1,103,628 813,359 53.00%
PBT 289,738 360,944 158,362 97,528 68,560 120,908 25,783 403.93%
Tax -82,266 -103,756 -39,876 -25,614 -18,524 -32,488 -10,068 307.24%
NP 207,472 257,188 118,486 71,913 50,036 88,420 15,715 461.24%
-
NP to SH 207,582 257,364 118,058 71,985 50,100 88,484 16,101 452.40%
-
Tax Rate 28.39% 28.75% 25.18% 26.26% 27.02% 26.87% 39.05% -
Total Cost 1,329,156 1,180,724 958,074 1,023,424 1,156,010 1,015,208 797,644 40.68%
-
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 29,400 - - - 4,000 -
Div Payout % - - 24.90% - - - 24.84% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
NOSH 420,000 420,000 420,000 420,000 400,000 400,000 400,000 3.31%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.50% 17.89% 11.01% 6.57% 4.15% 8.01% 1.93% -
ROE 31.48% 39.03% 20.37% 14.38% 11.49% 20.87% 4.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 365.86 342.36 256.32 264.77 301.51 275.91 203.34 48.09%
EPS 49.40 61.20 28.30 17.47 12.60 22.00 4.00 436.75%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 1.00 -
NAPS 1.57 1.57 1.38 1.21 1.09 1.06 0.99 36.10%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 365.86 342.36 256.32 260.79 287.15 262.77 193.66 52.99%
EPS 49.40 61.20 28.30 17.14 11.93 21.07 3.83 452.56%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.95 -
NAPS 1.57 1.57 1.38 1.1918 1.0381 1.0095 0.9429 40.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.39 4.62 3.25 2.25 1.88 2.08 1.43 -
P/RPS 0.65 1.35 1.27 0.85 0.62 0.75 0.70 -4.83%
P/EPS 4.84 7.54 11.56 12.93 15.01 9.40 35.53 -73.62%
EY 20.68 13.26 8.65 7.73 6.66 10.64 2.81 279.73%
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.70 -
P/NAPS 1.52 2.94 2.36 1.86 1.72 1.96 1.44 3.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 04/08/22 18/05/22 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 -
Price 2.32 3.78 4.08 2.89 2.13 2.66 2.80 -
P/RPS 0.63 1.10 1.59 1.09 0.71 0.96 1.38 -40.79%
P/EPS 4.69 6.17 14.51 16.61 17.01 12.02 69.56 -83.51%
EY 21.30 16.21 6.89 6.02 5.88 8.32 1.44 505.55%
DY 0.00 0.00 1.72 0.00 0.00 0.00 0.36 -
P/NAPS 1.48 2.41 2.96 2.39 1.95 2.51 2.83 -35.16%

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