[MSC] QoQ 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- -86.76%
YoY- 227.63%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 359,478 255,057 218,480 327,116 275,907 232,574 230,826 34.39%
PBT 90,236 85,216 38,866 4,053 30,227 22,058 17,342 200.57%
Tax -25,939 -20,665 -9,949 -1,140 -8,122 -6,585 -4,804 208.09%
NP 64,297 64,551 28,917 2,913 22,105 15,473 12,538 197.67%
-
NP to SH 64,341 64,069 28,939 2,929 22,121 15,857 12,538 197.80%
-
Tax Rate 28.75% 24.25% 25.60% 28.13% 26.87% 29.85% 27.70% -
Total Cost 295,181 190,506 189,563 324,203 253,802 217,101 218,288 22.30%
-
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 % - 45.89% - - - 25.23% - -
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% 25.31% 13.24% 0.89% 8.01% 6.65% 5.43% -
ROE 9.76% 11.05% 5.78% 0.67% 5.22% 4.00% 3.44% -
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 60.73 52.81 81.78 68.98 58.14 57.71 30.08%
EPS 15.30 15.30 7.00 0.70 5.50 4.00 3.10 190.16%
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 60.73 52.02 77.88 65.69 55.37 54.96 34.39%
EPS 15.30 15.30 6.89 0.70 5.27 3.78 2.99 197.24%
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 5.35 4.26 2.30 3.02 2.46 1.20 172.81%
P/EPS 30.16 21.31 32.16 256.74 37.61 36.07 22.17 22.79%
EY 3.32 4.69 3.11 0.39 2.66 2.77 4.51 -18.48%
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 6.72 5.47 2.60 3.86 4.82 1.20 138.69%
P/EPS 24.67 26.75 41.31 290.88 48.10 70.63 22.17 7.39%
EY 4.05 3.74 2.42 0.34 2.08 1.42 4.51 -6.92%
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