[MSC] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.24%
YoY- 303.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 359,478 1,076,560 821,503 603,023 275,907 813,359 580,785 -27.39%
PBT 90,236 158,362 73,146 34,280 30,227 25,783 3,725 738.84%
Tax -25,939 -39,876 -19,211 -9,262 -8,122 -10,068 -3,483 281.82%
NP 64,297 118,486 53,935 25,018 22,105 15,715 242 4046.93%
-
NP to SH 64,341 118,058 53,989 25,050 22,121 16,101 244 4026.10%
-
Tax Rate 28.75% 25.18% 26.26% 27.02% 26.87% 39.05% 93.50% -
Total Cost 295,181 958,074 767,568 578,005 253,802 797,644 580,543 -36.32%
-
Net Worth 659,400 579,599 500,572 436,000 423,999 396,000 364,000 48.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 29,400 - - - 4,000 - -
Div Payout % - 24.90% - - - 24.84% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 659,400 579,599 500,572 436,000 423,999 396,000 364,000 48.65%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 400,000 3.30%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 17.89% 11.01% 6.57% 4.15% 8.01% 1.93% 0.04% -
ROE 9.76% 20.37% 10.79% 5.75% 5.22% 4.07% 0.07% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 85.59 256.32 198.58 150.76 68.98 203.34 145.20 -29.72%
EPS 15.30 28.30 13.10 6.30 5.50 4.00 0.10 2769.40%
DPS 0.00 7.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.57 1.38 1.21 1.09 1.06 0.99 0.91 43.89%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 85.59 256.32 195.60 143.58 65.69 193.66 138.28 -27.39%
EPS 15.30 28.30 12.85 5.96 5.27 3.83 0.06 3934.84%
DPS 0.00 7.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 1.57 1.38 1.1918 1.0381 1.0095 0.9429 0.8667 48.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.62 3.25 2.25 1.88 2.08 1.43 0.695 -
P/RPS 5.40 1.27 1.13 1.25 3.02 0.70 0.48 402.81%
P/EPS 30.16 11.56 17.24 30.02 37.61 35.53 1,139.34 -91.13%
EY 3.32 8.65 5.80 3.33 2.66 2.81 0.09 1010.58%
DY 0.00 2.15 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 2.94 2.36 1.86 1.72 1.96 1.44 0.76 146.63%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 30/10/20 -
Price 3.78 4.08 2.89 2.13 2.66 2.80 0.695 -
P/RPS 4.42 1.59 1.46 1.41 3.86 1.38 0.48 339.92%
P/EPS 24.67 14.51 22.14 34.01 48.10 69.56 1,139.34 -92.24%
EY 4.05 6.89 4.52 2.94 2.08 1.44 0.09 1168.08%
DY 0.00 1.72 0.00 0.00 0.00 0.36 0.00 -
P/NAPS 2.41 2.96 2.39 1.95 2.51 2.83 0.76 115.99%

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