[MSC] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -30.18%
YoY- 34.23%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 667,071 340,058 1,503,591 1,112,441 768,314 359,478 1,076,560 -27.38%
PBT 93,852 51,634 143,616 105,157 144,869 90,236 158,362 -29.51%
Tax -24,306 -13,546 -42,121 -31,483 -41,133 -25,939 -39,876 -28.17%
NP 69,546 38,088 101,495 73,674 103,736 64,297 118,486 -29.96%
-
NP to SH 63,859 35,410 98,358 72,468 103,791 64,341 118,058 -33.68%
-
Tax Rate 25.90% 26.23% 29.33% 29.94% 28.39% 28.75% 25.18% -
Total Cost 597,525 301,970 1,402,096 1,038,767 664,578 295,181 958,074 -27.06%
-
Net Worth 760,199 755,999 718,200 684,599 659,400 659,400 579,599 19.88%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 29,400 - - - 29,400 -
Div Payout % - - 29.89% - - - 24.90% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 760,199 755,999 718,200 684,599 659,400 659,400 579,599 19.88%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.43% 11.20% 6.75% 6.62% 13.50% 17.89% 11.01% -
ROE 8.40% 4.68% 13.70% 10.59% 15.74% 9.76% 20.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 158.83 80.97 358.00 264.87 182.93 85.59 256.32 -27.38%
EPS 15.20 8.40 23.40 17.30 24.70 15.30 28.30 -34.00%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.81 1.80 1.71 1.63 1.57 1.57 1.38 19.88%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 158.83 80.97 358.00 264.87 182.93 85.59 256.32 -27.38%
EPS 15.20 8.40 23.40 17.30 24.70 15.30 28.30 -34.00%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.81 1.80 1.71 1.63 1.57 1.57 1.38 19.88%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.96 1.95 1.53 1.46 2.39 4.62 3.25 -
P/RPS 1.23 2.41 0.43 0.55 1.31 5.40 1.27 -2.11%
P/EPS 12.89 23.13 6.53 8.46 9.67 30.16 11.56 7.55%
EY 7.76 4.32 15.31 11.82 10.34 3.32 8.65 -7.00%
DY 0.00 0.00 4.58 0.00 0.00 0.00 2.15 -
P/NAPS 1.08 1.08 0.89 0.90 1.52 2.94 2.36 -40.70%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 08/08/23 19/05/23 17/02/23 21/11/22 04/08/22 18/05/22 18/02/22 -
Price 2.26 2.02 2.10 1.62 2.32 3.78 4.08 -
P/RPS 1.42 2.49 0.59 0.61 1.27 4.42 1.59 -7.28%
P/EPS 14.86 23.96 8.97 9.39 9.39 24.67 14.51 1.60%
EY 6.73 4.17 11.15 10.65 10.65 4.05 6.89 -1.55%
DY 0.00 0.00 3.33 0.00 0.00 0.00 1.72 -
P/NAPS 1.25 1.12 1.23 0.99 1.48 2.41 2.96 -43.80%

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