[MSC] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 6.78%
YoY- -176.43%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 275,907 813,359 580,785 349,959 205,314 983,567 800,835 -50.82%
PBT 30,227 25,783 3,725 -13,617 -15,769 47,392 61,066 -37.39%
Tax -8,122 -10,068 -3,483 1,321 2,579 -13,916 -14,428 -31.79%
NP 22,105 15,715 242 -12,296 -13,190 33,476 46,638 -39.18%
-
NP to SH 22,121 16,101 244 -12,294 -13,188 33,477 46,638 -39.15%
-
Tax Rate 26.87% 39.05% 93.50% - - 29.36% 23.63% -
Total Cost 253,802 797,644 580,543 362,255 218,504 950,091 754,197 -51.58%
-
Net Worth 423,999 396,000 364,000 355,999 355,999 372,000 383,999 6.82%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 4,000 - - - 8,000 - -
Div Payout % - 24.84% - - - 23.90% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 423,999 396,000 364,000 355,999 355,999 372,000 383,999 6.82%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.01% 1.93% 0.04% -3.51% -6.42% 3.40% 5.82% -
ROE 5.22% 4.07% 0.07% -3.45% -3.70% 9.00% 12.15% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 68.98 203.34 145.20 87.49 51.33 245.89 200.21 -50.82%
EPS 5.50 4.00 0.10 -3.10 -3.30 8.40 11.70 -39.51%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.06 0.99 0.91 0.89 0.89 0.93 0.96 6.82%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 65.69 193.66 138.28 83.32 48.88 234.18 190.68 -50.82%
EPS 5.27 3.83 0.06 -2.93 -3.14 7.97 11.10 -39.11%
DPS 0.00 0.95 0.00 0.00 0.00 1.90 0.00 -
NAPS 1.0095 0.9429 0.8667 0.8476 0.8476 0.8857 0.9143 6.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.08 1.43 0.695 0.70 0.515 0.845 0.785 -
P/RPS 3.02 0.70 0.48 0.80 1.00 0.34 0.39 290.91%
P/EPS 37.61 35.53 1,139.34 -22.78 -15.62 10.10 6.73 214.58%
EY 2.66 2.81 0.09 -4.39 -6.40 9.90 14.85 -68.19%
DY 0.00 0.70 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 1.96 1.44 0.76 0.79 0.58 0.91 0.82 78.67%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 07/05/21 19/02/21 30/10/20 07/08/20 24/06/20 20/02/20 11/11/19 -
Price 2.66 2.80 0.695 0.715 0.725 0.85 0.855 -
P/RPS 3.86 1.38 0.48 0.82 1.41 0.35 0.43 331.35%
P/EPS 48.10 69.56 1,139.34 -23.26 -21.99 10.16 7.33 250.10%
EY 2.08 1.44 0.09 -4.30 -4.55 9.85 13.64 -71.42%
DY 0.00 0.36 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 2.51 2.83 0.76 0.80 0.81 0.91 0.89 99.48%

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