[MSC] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 30.69%
YoY- 640.73%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,241,851 1,160,131 1,076,560 1,054,077 1,066,423 883,952 813,359 32.69%
PBT 268,951 218,371 158,362 95,204 73,680 71,779 25,783 379.46%
Tax -71,747 -57,693 -39,876 -25,796 -20,651 -20,769 -10,068 271.65%
NP 197,204 160,678 118,486 69,408 53,029 51,010 15,715 442.51%
-
NP to SH 196,799 160,278 118,058 69,846 53,445 51,410 16,101 433.05%
-
Tax Rate 26.68% 26.42% 25.18% 27.10% 28.03% 28.93% 39.05% -
Total Cost 1,044,647 999,453 958,074 984,669 1,013,394 832,942 797,644 19.76%
-
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 29,400 29,400 29,400 4,000 4,000 4,000 4,000 279.41%
Div Payout % 14.94% 18.34% 24.90% 5.73% 7.48% 7.78% 24.84% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 659,400 659,400 579,599 500,572 436,000 423,999 396,000 40.61%
NOSH 420,000 420,000 420,000 420,000 400,000 400,000 400,000 3.31%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.88% 13.85% 11.01% 6.58% 4.97% 5.77% 1.93% -
ROE 29.85% 24.31% 20.37% 13.95% 12.26% 12.13% 4.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 295.68 276.22 256.32 254.80 266.61 220.99 203.34 28.43%
EPS 46.86 38.16 28.11 16.88 13.36 12.85 4.03 415.56%
DPS 7.00 7.00 7.00 0.97 1.00 1.00 1.00 267.23%
NAPS 1.57 1.57 1.38 1.21 1.09 1.06 0.99 36.10%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 295.68 276.22 256.32 250.97 253.91 210.46 193.66 32.69%
EPS 46.86 38.16 28.11 16.63 12.73 12.24 3.83 433.40%
DPS 7.00 7.00 7.00 0.95 0.95 0.95 0.95 280.04%
NAPS 1.57 1.57 1.38 1.1918 1.0381 1.0095 0.9429 40.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.39 4.62 3.25 2.25 1.88 2.08 1.43 -
P/RPS 0.81 1.67 1.27 0.88 0.71 0.94 0.70 10.24%
P/EPS 5.10 12.11 11.56 13.33 14.07 16.18 35.53 -72.68%
EY 19.61 8.26 8.65 7.50 7.11 6.18 2.81 266.48%
DY 2.93 1.52 2.15 0.43 0.53 0.48 0.70 160.40%
P/NAPS 1.52 2.94 2.36 1.86 1.72 1.96 1.44 3.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 04/08/22 18/05/22 18/02/22 12/11/21 06/08/21 07/05/21 19/02/21 -
Price 2.32 3.78 4.08 2.89 2.13 2.66 2.80 -
P/RPS 0.78 1.37 1.59 1.13 0.80 1.20 1.38 -31.71%
P/EPS 4.95 9.91 14.51 17.12 15.94 20.70 69.56 -82.91%
EY 20.20 10.10 6.89 5.84 6.27 4.83 1.44 484.46%
DY 3.02 1.85 1.72 0.33 0.47 0.38 0.36 314.47%
P/NAPS 1.48 2.41 2.96 2.39 1.95 2.51 2.83 -35.16%

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