[MSC] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
30-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 101.98%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 603,023 275,907 813,359 580,785 349,959 205,314 983,567 -27.85%
PBT 34,280 30,227 25,783 3,725 -13,617 -15,769 47,392 -19.43%
Tax -9,262 -8,122 -10,068 -3,483 1,321 2,579 -13,916 -23.78%
NP 25,018 22,105 15,715 242 -12,296 -13,190 33,476 -17.66%
-
NP to SH 25,050 22,121 16,101 244 -12,294 -13,188 33,477 -17.59%
-
Tax Rate 27.02% 26.87% 39.05% 93.50% - - 29.36% -
Total Cost 578,005 253,802 797,644 580,543 362,255 218,504 950,091 -28.22%
-
Net Worth 436,000 423,999 396,000 364,000 355,999 355,999 372,000 11.17%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 4,000 - - - 8,000 -
Div Payout % - - 24.84% - - - 23.90% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 436,000 423,999 396,000 364,000 355,999 355,999 372,000 11.17%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.15% 8.01% 1.93% 0.04% -3.51% -6.42% 3.40% -
ROE 5.75% 5.22% 4.07% 0.07% -3.45% -3.70% 9.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 150.76 68.98 203.34 145.20 87.49 51.33 245.89 -27.85%
EPS 6.30 5.50 4.00 0.10 -3.10 -3.30 8.40 -17.46%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.09 1.06 0.99 0.91 0.89 0.89 0.93 11.17%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 143.58 65.69 193.66 138.28 83.32 48.88 234.18 -27.85%
EPS 5.96 5.27 3.83 0.06 -2.93 -3.14 7.97 -17.62%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 1.90 -
NAPS 1.0381 1.0095 0.9429 0.8667 0.8476 0.8476 0.8857 11.17%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.88 2.08 1.43 0.695 0.70 0.515 0.845 -
P/RPS 1.25 3.02 0.70 0.48 0.80 1.00 0.34 138.39%
P/EPS 30.02 37.61 35.53 1,139.34 -22.78 -15.62 10.10 106.86%
EY 3.33 2.66 2.81 0.09 -4.39 -6.40 9.90 -51.66%
DY 0.00 0.00 0.70 0.00 0.00 0.00 2.37 -
P/NAPS 1.72 1.96 1.44 0.76 0.79 0.58 0.91 52.93%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 06/08/21 07/05/21 19/02/21 30/10/20 07/08/20 24/06/20 20/02/20 -
Price 2.13 2.66 2.80 0.695 0.715 0.725 0.85 -
P/RPS 1.41 3.86 1.38 0.48 0.82 1.41 0.35 153.39%
P/EPS 34.01 48.10 69.56 1,139.34 -23.26 -21.99 10.16 123.93%
EY 2.94 2.08 1.44 0.09 -4.30 -4.55 9.85 -55.37%
DY 0.00 0.00 0.36 0.00 0.00 0.00 2.35 -
P/NAPS 1.95 2.51 2.83 0.76 0.80 0.81 0.91 66.28%

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