[MSC] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 1.79%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,374,790 1,334,142 1,360,232 1,503,591 1,483,254 1,536,628 1,437,912 -2.94%
PBT 152,342 187,704 206,536 143,616 140,209 289,738 360,944 -43.70%
Tax -39,210 -48,612 -54,184 -42,121 -41,977 -82,266 -103,756 -47.69%
NP 113,132 139,092 152,352 101,495 98,232 207,472 257,188 -42.13%
-
NP to SH 100,910 127,718 141,640 98,358 96,624 207,582 257,364 -46.39%
-
Tax Rate 25.74% 25.90% 26.23% 29.33% 29.94% 28.39% 28.75% -
Total Cost 1,261,658 1,195,050 1,207,880 1,402,096 1,385,022 1,329,156 1,180,724 4.51%
-
Net Worth 739,199 760,199 755,999 718,200 684,599 659,400 659,400 7.90%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 392 - - 29,400 - - - -
Div Payout % 0.39% - - 29.89% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 739,199 760,199 755,999 718,200 684,599 659,400 659,400 7.90%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.23% 10.43% 11.20% 6.75% 6.62% 13.50% 17.89% -
ROE 13.65% 16.80% 18.74% 13.70% 14.11% 31.48% 39.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 327.33 317.65 323.86 358.00 353.16 365.86 342.36 -2.94%
EPS 24.00 30.40 33.60 23.40 23.07 49.40 61.20 -46.39%
DPS 0.09 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.80 1.71 1.63 1.57 1.57 7.90%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 327.33 317.65 323.86 358.00 353.16 365.86 342.36 -2.94%
EPS 24.00 30.40 33.60 23.40 23.07 49.40 61.20 -46.39%
DPS 0.09 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.80 1.71 1.63 1.57 1.57 7.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.21 1.96 1.95 1.53 1.46 2.39 4.62 -
P/RPS 0.68 0.62 0.60 0.43 0.41 0.65 1.35 -36.66%
P/EPS 9.20 6.45 5.78 6.53 6.35 4.84 7.54 14.17%
EY 10.87 15.51 17.29 15.31 15.76 20.68 13.26 -12.39%
DY 0.04 0.00 0.00 4.58 0.00 0.00 0.00 -
P/NAPS 1.26 1.08 1.08 0.89 0.90 1.52 2.94 -43.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 08/08/23 19/05/23 17/02/23 21/11/22 04/08/22 18/05/22 -
Price 2.11 2.26 2.02 2.10 1.62 2.32 3.78 -
P/RPS 0.64 0.71 0.62 0.59 0.46 0.63 1.10 -30.28%
P/EPS 8.78 7.43 5.99 8.97 7.04 4.69 6.17 26.48%
EY 11.39 13.46 16.69 11.15 14.20 21.30 16.21 -20.94%
DY 0.04 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.12 1.23 0.99 1.48 2.41 -37.15%

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