[MSC] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
15-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 40.89%
YoY- -34.93%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,243,323 773,270 362,483 1,435,725 1,031,093 667,071 340,058 136.77%
PBT 82,039 54,501 27,483 128,633 114,257 93,852 51,634 36.04%
Tax -21,548 -14,424 -7,249 -31,417 -29,408 -24,306 -13,546 36.15%
NP 60,491 40,077 20,234 97,216 84,849 69,546 38,088 36.00%
-
NP to SH 49,247 34,954 18,235 85,051 75,683 63,859 35,410 24.52%
-
Tax Rate 26.27% 26.47% 26.38% 24.42% 25.74% 25.90% 26.23% -
Total Cost 1,182,832 733,193 342,249 1,338,509 946,244 597,525 301,970 147.87%
-
Net Worth 753,437 764,400 772,800 755,999 739,199 760,199 755,999 -0.22%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 101,019 - - 58,800 294 - - -
Div Payout % 205.13% - - 69.13% 0.39% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 753,437 764,400 772,800 755,999 739,199 760,199 755,999 -0.22%
NOSH 420,914 420,000 420,000 420,000 420,000 420,000 420,000 0.14%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.87% 5.18% 5.58% 6.77% 8.23% 10.43% 11.20% -
ROE 6.54% 4.57% 2.36% 11.25% 10.24% 8.40% 4.68% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 295.39 184.11 86.31 341.84 245.50 158.83 80.97 136.42%
EPS 11.70 8.30 4.30 20.30 18.00 15.20 8.40 24.64%
DPS 24.00 0.00 0.00 14.00 0.07 0.00 0.00 -
NAPS 1.79 1.82 1.84 1.80 1.76 1.81 1.80 -0.36%
Adjusted Per Share Value based on latest NOSH - 420,382
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 295.76 183.94 86.23 341.53 245.28 158.68 80.89 136.77%
EPS 11.71 8.31 4.34 20.23 18.00 15.19 8.42 24.51%
DPS 24.03 0.00 0.00 13.99 0.07 0.00 0.00 -
NAPS 1.7923 1.8183 1.8383 1.7984 1.7584 1.8084 1.7984 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.58 2.56 2.25 2.03 2.21 1.96 1.95 -
P/RPS 0.87 1.39 2.61 0.59 0.90 1.23 2.41 -49.20%
P/EPS 22.05 30.76 51.82 10.02 12.26 12.89 23.13 -3.12%
EY 4.53 3.25 1.93 9.98 8.15 7.76 4.32 3.20%
DY 9.30 0.00 0.00 6.90 0.03 0.00 0.00 -
P/NAPS 1.44 1.41 1.22 1.13 1.26 1.08 1.08 21.07%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 15/11/24 02/08/24 24/05/24 15/02/24 17/11/23 08/08/23 19/05/23 -
Price 2.26 2.45 3.20 2.07 2.11 2.26 2.02 -
P/RPS 0.77 1.33 3.71 0.61 0.86 1.42 2.49 -54.17%
P/EPS 19.32 29.44 73.70 10.22 11.71 14.86 23.96 -13.33%
EY 5.18 3.40 1.36 9.78 8.54 6.73 4.17 15.51%
DY 10.62 0.00 0.00 6.76 0.03 0.00 0.00 -
P/NAPS 1.26 1.35 1.74 1.15 1.20 1.25 1.12 8.14%

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