[MSC] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 35.73%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,031,093 667,071 340,058 1,503,591 1,112,441 768,314 359,478 101.74%
PBT 114,257 93,852 51,634 143,616 105,157 144,869 90,236 17.02%
Tax -29,408 -24,306 -13,546 -42,121 -31,483 -41,133 -25,939 8.71%
NP 84,849 69,546 38,088 101,495 73,674 103,736 64,297 20.29%
-
NP to SH 75,683 63,859 35,410 98,358 72,468 103,791 64,341 11.42%
-
Tax Rate 25.74% 25.90% 26.23% 29.33% 29.94% 28.39% 28.75% -
Total Cost 946,244 597,525 301,970 1,402,096 1,038,767 664,578 295,181 117.25%
-
Net Worth 739,199 760,199 755,999 718,200 684,599 659,400 659,400 7.90%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 294 - - 29,400 - - - -
Div Payout % 0.39% - - 29.89% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 739,199 760,199 755,999 718,200 684,599 659,400 659,400 7.90%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.23% 10.43% 11.20% 6.75% 6.62% 13.50% 17.89% -
ROE 10.24% 8.40% 4.68% 13.70% 10.59% 15.74% 9.76% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 245.50 158.83 80.97 358.00 264.87 182.93 85.59 101.74%
EPS 18.00 15.20 8.40 23.40 17.30 24.70 15.30 11.43%
DPS 0.07 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.80 1.71 1.63 1.57 1.57 7.90%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 245.50 158.83 80.97 358.00 264.87 182.93 85.59 101.74%
EPS 18.00 15.20 8.40 23.40 17.30 24.70 15.30 11.43%
DPS 0.07 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.80 1.71 1.63 1.57 1.57 7.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.21 1.96 1.95 1.53 1.46 2.39 4.62 -
P/RPS 0.90 1.23 2.41 0.43 0.55 1.31 5.40 -69.68%
P/EPS 12.26 12.89 23.13 6.53 8.46 9.67 30.16 -45.09%
EY 8.15 7.76 4.32 15.31 11.82 10.34 3.32 81.87%
DY 0.03 0.00 0.00 4.58 0.00 0.00 0.00 -
P/NAPS 1.26 1.08 1.08 0.89 0.90 1.52 2.94 -43.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 08/08/23 19/05/23 17/02/23 21/11/22 04/08/22 18/05/22 -
Price 2.11 2.26 2.02 2.10 1.62 2.32 3.78 -
P/RPS 0.86 1.42 2.49 0.59 0.61 1.27 4.42 -66.38%
P/EPS 11.71 14.86 23.96 8.97 9.39 9.39 24.67 -39.12%
EY 8.54 6.73 4.17 11.15 10.65 10.65 4.05 64.36%
DY 0.03 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.12 1.23 0.99 1.48 2.41 -37.15%

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