[MSC] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 69.03%
YoY- 633.23%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,367,498 1,241,851 1,160,131 1,076,560 1,054,077 1,066,423 883,952 33.72%
PBT 190,373 268,951 218,371 158,362 95,204 73,680 71,779 91.49%
Tax -52,148 -71,747 -57,693 -39,876 -25,796 -20,651 -20,769 84.63%
NP 138,225 197,204 160,678 118,486 69,408 53,029 51,010 94.24%
-
NP to SH 136,537 196,799 160,278 118,058 69,846 53,445 51,410 91.66%
-
Tax Rate 27.39% 26.68% 26.42% 25.18% 27.10% 28.03% 28.93% -
Total Cost 1,229,273 1,044,647 999,453 958,074 984,669 1,013,394 832,942 29.59%
-
Net Worth 684,599 659,400 659,400 579,599 500,572 436,000 423,999 37.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 29,400 29,400 29,400 29,400 4,000 4,000 4,000 277.57%
Div Payout % 21.53% 14.94% 18.34% 24.90% 5.73% 7.48% 7.78% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 684,599 659,400 659,400 579,599 500,572 436,000 423,999 37.59%
NOSH 420,000 420,000 420,000 420,000 420,000 400,000 400,000 3.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.11% 15.88% 13.85% 11.01% 6.58% 4.97% 5.77% -
ROE 19.94% 29.85% 24.31% 20.37% 13.95% 12.26% 12.13% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 325.59 295.68 276.22 256.32 254.80 266.61 220.99 29.44%
EPS 32.51 46.86 38.16 28.11 16.88 13.36 12.85 85.56%
DPS 7.00 7.00 7.00 7.00 0.97 1.00 1.00 265.49%
NAPS 1.63 1.57 1.57 1.38 1.21 1.09 1.06 33.19%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 325.59 295.68 276.22 256.32 250.97 253.91 210.46 33.72%
EPS 32.51 46.86 38.16 28.11 16.63 12.73 12.24 91.67%
DPS 7.00 7.00 7.00 7.00 0.95 0.95 0.95 278.20%
NAPS 1.63 1.57 1.57 1.38 1.1918 1.0381 1.0095 37.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.46 2.39 4.62 3.25 2.25 1.88 2.08 -
P/RPS 0.45 0.81 1.67 1.27 0.88 0.71 0.94 -38.77%
P/EPS 4.49 5.10 12.11 11.56 13.33 14.07 16.18 -57.42%
EY 22.27 19.61 8.26 8.65 7.50 7.11 6.18 134.86%
DY 4.79 2.93 1.52 2.15 0.43 0.53 0.48 362.86%
P/NAPS 0.90 1.52 2.94 2.36 1.86 1.72 1.96 -40.45%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 04/08/22 18/05/22 18/02/22 12/11/21 06/08/21 07/05/21 -
Price 1.62 2.32 3.78 4.08 2.89 2.13 2.66 -
P/RPS 0.50 0.78 1.37 1.59 1.13 0.80 1.20 -44.18%
P/EPS 4.98 4.95 9.91 14.51 17.12 15.94 20.70 -61.28%
EY 20.07 20.20 10.10 6.89 5.84 6.27 4.83 158.24%
DY 4.32 3.02 1.85 1.72 0.33 0.47 0.38 404.84%
P/NAPS 0.99 1.48 2.41 2.96 2.39 1.95 2.51 -46.18%

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