[MSC] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 449.56%
YoY- 267.74%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,076,560 1,095,337 1,206,046 1,103,628 813,359 774,380 699,918 33.14%
PBT 158,362 97,528 68,560 120,908 25,783 4,966 -27,234 -
Tax -39,876 -25,614 -18,524 -32,488 -10,068 -4,644 2,642 -
NP 118,486 71,913 50,036 88,420 15,715 322 -24,592 -
-
NP to SH 118,058 71,985 50,100 88,484 16,101 325 -24,588 -
-
Tax Rate 25.18% 26.26% 27.02% 26.87% 39.05% 93.52% - -
Total Cost 958,074 1,023,424 1,156,010 1,015,208 797,644 774,057 724,510 20.41%
-
Net Worth 579,599 500,572 436,000 423,999 396,000 364,000 355,999 38.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 29,400 - - - 4,000 - - -
Div Payout % 24.90% - - - 24.84% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 579,599 500,572 436,000 423,999 396,000 364,000 355,999 38.27%
NOSH 420,000 420,000 400,000 400,000 400,000 400,000 400,000 3.29%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.01% 6.57% 4.15% 8.01% 1.93% 0.04% -3.51% -
ROE 20.37% 14.38% 11.49% 20.87% 4.07% 0.09% -6.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 256.32 264.77 301.51 275.91 203.34 193.60 174.98 28.89%
EPS 28.30 17.47 12.60 22.00 4.00 0.13 -6.20 -
DPS 7.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.38 1.21 1.09 1.06 0.99 0.91 0.89 33.85%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 256.32 260.79 287.15 262.77 193.66 184.38 166.65 33.14%
EPS 28.30 17.14 11.93 21.07 3.83 0.08 -5.85 -
DPS 7.00 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 1.38 1.1918 1.0381 1.0095 0.9429 0.8667 0.8476 38.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.25 2.25 1.88 2.08 1.43 0.695 0.70 -
P/RPS 1.27 0.85 0.62 0.75 0.70 0.36 0.40 115.56%
P/EPS 11.56 12.93 15.01 9.40 35.53 854.51 -11.39 -
EY 8.65 7.73 6.66 10.64 2.81 0.12 -8.78 -
DY 2.15 0.00 0.00 0.00 0.70 0.00 0.00 -
P/NAPS 2.36 1.86 1.72 1.96 1.44 0.76 0.79 107.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 30/10/20 07/08/20 -
Price 4.08 2.89 2.13 2.66 2.80 0.695 0.715 -
P/RPS 1.59 1.09 0.71 0.96 1.38 0.36 0.41 146.22%
P/EPS 14.51 16.61 17.01 12.02 69.56 854.51 -11.63 -
EY 6.89 6.02 5.88 8.32 1.44 0.12 -8.60 -
DY 1.72 0.00 0.00 0.00 0.36 0.00 0.00 -
P/NAPS 2.96 2.39 1.95 2.51 2.83 0.76 0.80 138.65%

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