[MSC] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 26.47%
YoY- 220.48%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 218,480 327,116 275,907 232,574 230,826 144,645 205,314 4.22%
PBT 38,866 4,053 30,227 22,058 17,342 2,152 -15,769 -
Tax -9,949 -1,140 -8,122 -6,585 -4,804 -1,258 2,579 -
NP 28,917 2,913 22,105 15,473 12,538 894 -13,190 -
-
NP to SH 28,939 2,929 22,121 15,857 12,538 894 -13,188 -
-
Tax Rate 25.60% 28.13% 26.87% 29.85% 27.70% 58.46% - -
Total Cost 189,563 324,203 253,802 217,101 218,288 143,751 218,504 -9.02%
-
Net Worth 500,572 436,000 423,999 396,000 364,000 355,999 355,999 25.48%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,000 - - - -
Div Payout % - - - 25.23% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 500,572 436,000 423,999 396,000 364,000 355,999 355,999 25.48%
NOSH 420,000 400,000 400,000 400,000 400,000 400,000 400,000 3.30%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.24% 0.89% 8.01% 6.65% 5.43% 0.62% -6.42% -
ROE 5.78% 0.67% 5.22% 4.00% 3.44% 0.25% -3.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.81 81.78 68.98 58.14 57.71 36.16 51.33 1.91%
EPS 7.00 0.70 5.50 4.00 3.10 0.20 -3.30 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 1.06 0.99 0.91 0.89 0.89 22.70%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.02 77.88 65.69 55.37 54.96 34.44 48.88 4.23%
EPS 6.89 0.70 5.27 3.78 2.99 0.21 -3.14 -
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 1.1918 1.0381 1.0095 0.9429 0.8667 0.8476 0.8476 25.48%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.25 1.88 2.08 1.43 0.695 0.70 0.515 -
P/RPS 4.26 2.30 3.02 2.46 1.20 1.94 1.00 162.55%
P/EPS 32.16 256.74 37.61 36.07 22.17 313.20 -15.62 -
EY 3.11 0.39 2.66 2.77 4.51 0.32 -6.40 -
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 1.86 1.72 1.96 1.44 0.76 0.79 0.58 117.31%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 06/08/21 07/05/21 19/02/21 30/10/20 07/08/20 24/06/20 -
Price 2.89 2.13 2.66 2.80 0.695 0.715 0.725 -
P/RPS 5.47 2.60 3.86 4.82 1.20 1.98 1.41 146.69%
P/EPS 41.31 290.88 48.10 70.63 22.17 319.91 -21.99 -
EY 2.42 0.34 2.08 1.42 4.51 0.31 -4.55 -
DY 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 2.39 1.95 2.51 2.83 0.76 0.80 0.81 105.58%

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