[MSC] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -53.45%
YoY- 34.23%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,334,142 1,360,232 1,503,591 1,483,254 1,536,628 1,437,912 1,076,560 15.41%
PBT 187,704 206,536 143,616 140,209 289,738 360,944 158,362 12.03%
Tax -48,612 -54,184 -42,121 -41,977 -82,266 -103,756 -39,876 14.15%
NP 139,092 152,352 101,495 98,232 207,472 257,188 118,486 11.31%
-
NP to SH 127,718 141,640 98,358 96,624 207,582 257,364 118,058 5.39%
-
Tax Rate 25.90% 26.23% 29.33% 29.94% 28.39% 28.75% 25.18% -
Total Cost 1,195,050 1,207,880 1,402,096 1,385,022 1,329,156 1,180,724 958,074 15.92%
-
Net Worth 760,199 755,999 718,200 684,599 659,400 659,400 579,599 19.88%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 29,400 - - - 29,400 -
Div Payout % - - 29.89% - - - 24.90% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 760,199 755,999 718,200 684,599 659,400 659,400 579,599 19.88%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.43% 11.20% 6.75% 6.62% 13.50% 17.89% 11.01% -
ROE 16.80% 18.74% 13.70% 14.11% 31.48% 39.03% 20.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 317.65 323.86 358.00 353.16 365.86 342.36 256.32 15.42%
EPS 30.40 33.60 23.40 23.07 49.40 61.20 28.30 4.90%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.81 1.80 1.71 1.63 1.57 1.57 1.38 19.88%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 317.65 323.86 358.00 353.16 365.86 342.36 256.32 15.42%
EPS 30.40 33.60 23.40 23.07 49.40 61.20 28.30 4.90%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.81 1.80 1.71 1.63 1.57 1.57 1.38 19.88%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.96 1.95 1.53 1.46 2.39 4.62 3.25 -
P/RPS 0.62 0.60 0.43 0.41 0.65 1.35 1.27 -38.08%
P/EPS 6.45 5.78 6.53 6.35 4.84 7.54 11.56 -32.29%
EY 15.51 17.29 15.31 15.76 20.68 13.26 8.65 47.75%
DY 0.00 0.00 4.58 0.00 0.00 0.00 2.15 -
P/NAPS 1.08 1.08 0.89 0.90 1.52 2.94 2.36 -40.70%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 08/08/23 19/05/23 17/02/23 21/11/22 04/08/22 18/05/22 18/02/22 -
Price 2.26 2.02 2.10 1.62 2.32 3.78 4.08 -
P/RPS 0.71 0.62 0.59 0.46 0.63 1.10 1.59 -41.66%
P/EPS 7.43 5.99 8.97 7.04 4.69 6.17 14.51 -36.07%
EY 13.46 16.69 11.15 14.20 21.30 16.21 6.89 56.46%
DY 0.00 0.00 3.33 0.00 0.00 0.00 1.72 -
P/NAPS 1.25 1.12 1.23 0.99 1.48 2.41 2.96 -43.80%

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