[MSC] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 22.79%
YoY- 268.23%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,484,171 1,503,591 1,367,498 1,241,851 1,160,131 1,076,560 1,054,077 25.65%
PBT 105,014 143,616 190,373 268,951 218,371 158,362 95,204 6.76%
Tax -29,728 -42,121 -52,148 -71,747 -57,693 -39,876 -25,796 9.92%
NP 75,286 101,495 138,225 197,204 160,678 118,486 69,408 5.57%
-
NP to SH 69,427 98,358 136,537 196,799 160,278 118,058 69,846 -0.40%
-
Tax Rate 28.31% 29.33% 27.39% 26.68% 26.42% 25.18% 27.10% -
Total Cost 1,408,885 1,402,096 1,229,273 1,044,647 999,453 958,074 984,669 27.00%
-
Net Worth 755,999 718,200 684,599 659,400 659,400 579,599 500,572 31.66%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 29,400 29,400 29,400 29,400 29,400 29,400 4,000 278.48%
Div Payout % 42.35% 29.89% 21.53% 14.94% 18.34% 24.90% 5.73% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 755,999 718,200 684,599 659,400 659,400 579,599 500,572 31.66%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.07% 6.75% 10.11% 15.88% 13.85% 11.01% 6.58% -
ROE 9.18% 13.70% 19.94% 29.85% 24.31% 20.37% 13.95% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 353.37 358.00 325.59 295.68 276.22 256.32 254.80 24.38%
EPS 16.53 23.42 32.51 46.86 38.16 28.11 16.88 -1.38%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 0.97 273.88%
NAPS 1.80 1.71 1.63 1.57 1.57 1.38 1.21 30.34%
Adjusted Per Share Value based on latest NOSH - 420,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 353.37 358.00 325.59 295.68 276.22 256.32 250.97 25.64%
EPS 16.53 23.42 32.51 46.86 38.16 28.11 16.63 -0.40%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 0.95 279.12%
NAPS 1.80 1.71 1.63 1.57 1.57 1.38 1.1918 31.67%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.95 1.53 1.46 2.39 4.62 3.25 2.25 -
P/RPS 0.55 0.43 0.45 0.81 1.67 1.27 0.88 -26.92%
P/EPS 11.80 6.53 4.49 5.10 12.11 11.56 13.33 -7.81%
EY 8.48 15.31 22.27 19.61 8.26 8.65 7.50 8.53%
DY 3.59 4.58 4.79 2.93 1.52 2.15 0.43 312.07%
P/NAPS 1.08 0.89 0.90 1.52 2.94 2.36 1.86 -30.42%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 17/02/23 21/11/22 04/08/22 18/05/22 18/02/22 12/11/21 -
Price 2.01 2.10 1.62 2.32 3.78 4.08 2.89 -
P/RPS 0.57 0.59 0.50 0.78 1.37 1.59 1.13 -36.65%
P/EPS 12.16 8.97 4.98 4.95 9.91 14.51 17.12 -20.40%
EY 8.22 11.15 20.07 20.20 10.10 6.89 5.84 25.62%
DY 3.48 3.33 4.32 3.02 1.85 1.72 0.33 381.57%
P/NAPS 1.12 1.23 0.99 1.48 2.41 2.96 2.39 -39.69%

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