[MSC] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -27.96%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,422,243 1,402,348 1,484,171 1,503,591 1,367,498 1,241,851 1,160,131 14.53%
PBT 152,716 92,599 105,014 143,616 190,373 268,951 218,371 -21.19%
Tax -40,046 -25,294 -29,728 -42,121 -52,148 -71,747 -57,693 -21.58%
NP 112,670 67,305 75,286 101,495 138,225 197,204 160,678 -21.05%
-
NP to SH 101,573 58,426 69,427 98,358 136,537 196,799 160,278 -26.19%
-
Tax Rate 26.22% 27.32% 28.31% 29.33% 27.39% 26.68% 26.42% -
Total Cost 1,309,573 1,335,043 1,408,885 1,402,096 1,229,273 1,044,647 999,453 19.72%
-
Net Worth 739,199 760,199 755,999 718,200 684,599 659,400 659,400 7.90%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 29,694 29,400 29,400 29,400 29,400 29,400 29,400 0.66%
Div Payout % 29.23% 50.32% 42.35% 29.89% 21.53% 14.94% 18.34% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 739,199 760,199 755,999 718,200 684,599 659,400 659,400 7.90%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.92% 4.80% 5.07% 6.75% 10.11% 15.88% 13.85% -
ROE 13.74% 7.69% 9.18% 13.70% 19.94% 29.85% 24.31% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 338.63 333.89 353.37 358.00 325.59 295.68 276.22 14.53%
EPS 24.18 13.91 16.53 23.42 32.51 46.86 38.16 -26.20%
DPS 7.07 7.00 7.00 7.00 7.00 7.00 7.00 0.66%
NAPS 1.76 1.81 1.80 1.71 1.63 1.57 1.57 7.90%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 338.63 333.89 353.37 358.00 325.59 295.68 276.22 14.53%
EPS 24.18 13.91 16.53 23.42 32.51 46.86 38.16 -26.20%
DPS 7.07 7.00 7.00 7.00 7.00 7.00 7.00 0.66%
NAPS 1.76 1.81 1.80 1.71 1.63 1.57 1.57 7.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.21 1.96 1.95 1.53 1.46 2.39 4.62 -
P/RPS 0.65 0.59 0.55 0.43 0.45 0.81 1.67 -46.66%
P/EPS 9.14 14.09 11.80 6.53 4.49 5.10 12.11 -17.08%
EY 10.94 7.10 8.48 15.31 22.27 19.61 8.26 20.58%
DY 3.20 3.57 3.59 4.58 4.79 2.93 1.52 64.18%
P/NAPS 1.26 1.08 1.08 0.89 0.90 1.52 2.94 -43.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 08/08/23 19/05/23 17/02/23 21/11/22 04/08/22 18/05/22 -
Price 2.11 2.26 2.01 2.10 1.62 2.32 3.78 -
P/RPS 0.62 0.68 0.57 0.59 0.50 0.78 1.37 -41.02%
P/EPS 8.72 16.25 12.16 8.97 4.98 4.95 9.91 -8.16%
EY 11.46 6.16 8.22 11.15 20.07 20.20 10.10 8.77%
DY 3.35 3.10 3.48 3.33 4.32 3.02 1.85 48.51%
P/NAPS 1.20 1.25 1.12 1.23 0.99 1.48 2.41 -37.15%

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