[MSC] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 888.02%
YoY- 130.81%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 408,836 359,478 255,057 218,480 327,116 275,907 232,574 45.80%
PBT 54,633 90,236 85,216 38,866 4,053 30,227 22,058 83.36%
Tax -15,194 -25,939 -20,665 -9,949 -1,140 -8,122 -6,585 74.88%
NP 39,439 64,297 64,551 28,917 2,913 22,105 15,473 86.91%
-
NP to SH 39,450 64,341 64,069 28,939 2,929 22,121 15,857 83.91%
-
Tax Rate 27.81% 28.75% 24.25% 25.60% 28.13% 26.87% 29.85% -
Total Cost 369,397 295,181 190,506 189,563 324,203 253,802 217,101 42.66%
-
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 29,400 - - - 4,000 -
Div Payout % - - 45.89% - - - 25.23% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
NOSH 420,000 420,000 420,000 420,000 400,000 400,000 400,000 3.31%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.65% 17.89% 25.31% 13.24% 0.89% 8.01% 6.65% -
ROE 5.98% 9.76% 11.05% 5.78% 0.67% 5.22% 4.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.34 85.59 60.73 52.81 81.78 68.98 58.14 41.13%
EPS 9.40 15.30 15.30 7.00 0.70 5.50 4.00 77.03%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 1.00 -
NAPS 1.57 1.57 1.38 1.21 1.09 1.06 0.99 36.10%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.34 85.59 60.73 52.02 77.88 65.69 55.37 45.81%
EPS 9.40 15.30 15.30 6.89 0.70 5.27 3.78 83.85%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.95 -
NAPS 1.57 1.57 1.38 1.1918 1.0381 1.0095 0.9429 40.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.39 4.62 3.25 2.25 1.88 2.08 1.43 -
P/RPS 2.46 5.40 5.35 4.26 2.30 3.02 2.46 0.00%
P/EPS 25.44 30.16 21.31 32.16 256.74 37.61 36.07 -20.81%
EY 3.93 3.32 4.69 3.11 0.39 2.66 2.77 26.34%
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.70 -
P/NAPS 1.52 2.94 2.36 1.86 1.72 1.96 1.44 3.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 04/08/22 18/05/22 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 -
Price 2.32 3.78 4.08 2.89 2.13 2.66 2.80 -
P/RPS 2.38 4.42 6.72 5.47 2.60 3.86 4.82 -37.60%
P/EPS 24.70 24.67 26.75 41.31 290.88 48.10 70.63 -50.45%
EY 4.05 4.05 3.74 2.42 0.34 2.08 1.42 101.50%
DY 0.00 0.00 1.72 0.00 0.00 0.00 0.36 -
P/NAPS 1.48 2.41 2.96 2.39 1.95 2.51 2.83 -35.16%

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