[MSC] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -58.44%
YoY- 137.75%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 410,787 362,483 404,632 364,022 327,013 340,058 391,150 3.32%
PBT 27,018 27,483 14,376 20,405 42,218 51,634 38,459 -20.99%
Tax -7,175 -7,249 -2,009 -5,102 -10,760 -13,546 -10,638 -23.10%
NP 19,843 20,234 12,367 15,303 31,458 38,088 27,821 -20.18%
-
NP to SH 16,719 18,235 9,368 11,824 28,449 35,410 25,890 -25.30%
-
Tax Rate 26.56% 26.38% 13.97% 25.00% 25.49% 26.23% 27.66% -
Total Cost 390,944 342,249 392,265 348,719 295,555 301,970 363,329 5.00%
-
Net Worth 764,400 772,800 755,999 739,199 760,199 755,999 718,200 4.24%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 29,400 294 - - 29,400 -
Div Payout % - - 313.83% 2.49% - - 113.56% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 764,400 772,800 755,999 739,199 760,199 755,999 718,200 4.24%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.83% 5.58% 3.06% 4.20% 9.62% 11.20% 7.11% -
ROE 2.19% 2.36% 1.24% 1.60% 3.74% 4.68% 3.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 97.81 86.31 96.34 86.67 77.86 80.97 93.13 3.32%
EPS 4.00 4.30 2.20 2.80 6.80 8.40 6.20 -25.35%
DPS 0.00 0.00 7.00 0.07 0.00 0.00 7.00 -
NAPS 1.82 1.84 1.80 1.76 1.81 1.80 1.71 4.24%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 97.81 86.31 96.34 86.67 77.86 80.97 93.13 3.32%
EPS 4.00 4.30 2.20 2.80 6.80 8.40 6.20 -25.35%
DPS 0.00 0.00 7.00 0.07 0.00 0.00 7.00 -
NAPS 1.82 1.84 1.80 1.76 1.81 1.80 1.71 4.24%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.56 2.25 2.03 2.21 1.96 1.95 1.53 -
P/RPS 2.62 2.61 2.11 2.55 2.52 2.41 1.64 36.69%
P/EPS 64.31 51.82 91.01 78.50 28.94 23.13 24.82 88.75%
EY 1.55 1.93 1.10 1.27 3.46 4.32 4.03 -47.14%
DY 0.00 0.00 3.45 0.03 0.00 0.00 4.58 -
P/NAPS 1.41 1.22 1.13 1.26 1.08 1.08 0.89 35.93%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 02/08/24 24/05/24 15/02/24 17/11/23 08/08/23 19/05/23 17/02/23 -
Price 2.45 3.20 2.07 2.11 2.26 2.02 2.10 -
P/RPS 2.50 3.71 2.15 2.43 2.90 2.49 2.25 7.28%
P/EPS 61.55 73.70 92.81 74.95 33.36 23.96 34.07 48.38%
EY 1.62 1.36 1.08 1.33 3.00 4.17 2.94 -32.81%
DY 0.00 0.00 3.38 0.03 0.00 0.00 3.33 -
P/NAPS 1.35 1.74 1.15 1.20 1.25 1.12 1.23 6.40%

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