[MSC] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 36.77%
YoY- -44.97%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 404,632 364,022 327,013 340,058 391,150 344,127 408,836 -0.68%
PBT 14,376 20,405 42,218 51,634 38,459 -39,712 54,633 -58.83%
Tax -2,009 -5,102 -10,760 -13,546 -10,638 9,650 -15,194 -73.95%
NP 12,367 15,303 31,458 38,088 27,821 -30,062 39,439 -53.74%
-
NP to SH 9,368 11,824 28,449 35,410 25,890 -31,323 39,450 -61.55%
-
Tax Rate 13.97% 25.00% 25.49% 26.23% 27.66% - 27.81% -
Total Cost 392,265 348,719 295,555 301,970 363,329 374,189 369,397 4.07%
-
Net Worth 755,999 739,199 760,199 755,999 718,200 684,599 659,400 9.51%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 29,400 294 - - 29,400 - - -
Div Payout % 313.83% 2.49% - - 113.56% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 755,999 739,199 760,199 755,999 718,200 684,599 659,400 9.51%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.06% 4.20% 9.62% 11.20% 7.11% -8.74% 9.65% -
ROE 1.24% 1.60% 3.74% 4.68% 3.60% -4.58% 5.98% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 96.34 86.67 77.86 80.97 93.13 81.94 97.34 -0.68%
EPS 2.20 2.80 6.80 8.40 6.20 -7.50 9.40 -61.92%
DPS 7.00 0.07 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.80 1.76 1.81 1.80 1.71 1.63 1.57 9.51%
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 96.34 86.67 77.86 80.97 93.13 81.94 97.34 -0.68%
EPS 2.20 2.80 6.80 8.40 6.20 -7.50 9.40 -61.92%
DPS 7.00 0.07 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.80 1.76 1.81 1.80 1.71 1.63 1.57 9.51%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.03 2.21 1.96 1.95 1.53 1.46 2.39 -
P/RPS 2.11 2.55 2.52 2.41 1.64 1.78 2.46 -9.70%
P/EPS 91.01 78.50 28.94 23.13 24.82 -19.58 25.44 133.36%
EY 1.10 1.27 3.46 4.32 4.03 -5.11 3.93 -57.11%
DY 3.45 0.03 0.00 0.00 4.58 0.00 0.00 -
P/NAPS 1.13 1.26 1.08 1.08 0.89 0.90 1.52 -17.89%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 15/02/24 17/11/23 08/08/23 19/05/23 17/02/23 21/11/22 04/08/22 -
Price 2.07 2.11 2.26 2.02 2.10 1.62 2.32 -
P/RPS 2.15 2.43 2.90 2.49 2.25 1.98 2.38 -6.53%
P/EPS 92.81 74.95 33.36 23.96 34.07 -21.72 24.70 141.11%
EY 1.08 1.33 3.00 4.17 2.94 -4.60 4.05 -58.47%
DY 3.38 0.03 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.15 1.20 1.25 1.12 1.23 0.99 1.48 -15.44%

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