[MSC] QoQ 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- -179.4%
YoY- -208.24%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 327,013 340,058 391,150 344,127 408,836 359,478 255,057 18.07%
PBT 42,218 51,634 38,459 -39,712 54,633 90,236 85,216 -37.46%
Tax -10,760 -13,546 -10,638 9,650 -15,194 -25,939 -20,665 -35.35%
NP 31,458 38,088 27,821 -30,062 39,439 64,297 64,551 -38.15%
-
NP to SH 28,449 35,410 25,890 -31,323 39,450 64,341 64,069 -41.88%
-
Tax Rate 25.49% 26.23% 27.66% - 27.81% 28.75% 24.25% -
Total Cost 295,555 301,970 363,329 374,189 369,397 295,181 190,506 34.12%
-
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 % - - 113.56% - - - 45.89% -
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 9.62% 11.20% 7.11% -8.74% 9.65% 17.89% 25.31% -
ROE 3.74% 4.68% 3.60% -4.58% 5.98% 9.76% 11.05% -
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 77.86 80.97 93.13 81.94 97.34 85.59 60.73 18.06%
EPS 6.80 8.40 6.20 -7.50 9.40 15.30 15.30 -41.84%
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 77.86 80.97 93.13 81.94 97.34 85.59 60.73 18.06%
EPS 6.80 8.40 6.20 -7.50 9.40 15.30 15.30 -41.84%
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 2.52 2.41 1.64 1.78 2.46 5.40 5.35 -39.54%
P/EPS 28.94 23.13 24.82 -19.58 25.44 30.16 21.31 22.70%
EY 3.46 4.32 4.03 -5.11 3.93 3.32 4.69 -18.39%
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 2.90 2.49 2.25 1.98 2.38 4.42 6.72 -42.98%
P/EPS 33.36 23.96 34.07 -21.72 24.70 24.67 26.75 15.90%
EY 3.00 4.17 2.94 -4.60 4.05 4.05 3.74 -13.70%
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