[MSC] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -65.09%
YoY- -69.49%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 813,359 763,517 736,998 881,435 983,567 1,088,539 1,193,664 -22.47%
PBT 25,783 -9,949 10,851 20,257 47,392 80,436 59,313 -42.47%
Tax -10,068 -2,971 -5,756 -8,572 -13,916 -18,206 -15,977 -26.39%
NP 15,715 -12,920 5,095 11,685 33,476 62,230 43,336 -48.99%
-
NP to SH 16,101 -12,917 5,098 11,688 33,477 62,232 43,339 -48.16%
-
Tax Rate 39.05% - 53.05% 42.32% 29.36% 22.63% 26.94% -
Total Cost 797,644 776,437 731,903 869,750 950,091 1,026,309 1,150,328 -21.57%
-
Net Worth 396,000 364,000 355,999 355,999 372,000 383,999 355,999 7.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,000 8,000 8,000 8,000 8,000 8,000 8,000 -36.87%
Div Payout % 24.84% 0.00% 156.92% 68.45% 23.90% 12.86% 18.46% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 396,000 364,000 355,999 355,999 372,000 383,999 355,999 7.32%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.93% -1.69% 0.69% 1.33% 3.40% 5.72% 3.63% -
ROE 4.07% -3.55% 1.43% 3.28% 9.00% 16.21% 12.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 203.34 190.88 184.25 220.36 245.89 272.13 298.42 -22.47%
EPS 4.03 -3.23 1.27 2.92 8.37 15.56 10.83 -48.10%
DPS 1.00 2.00 2.00 2.00 2.00 2.00 2.00 -36.87%
NAPS 0.99 0.91 0.89 0.89 0.93 0.96 0.89 7.32%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 193.66 181.79 175.48 209.87 234.18 259.18 284.21 -22.47%
EPS 3.83 -3.08 1.21 2.78 7.97 14.82 10.32 -48.20%
DPS 0.95 1.90 1.90 1.90 1.90 1.90 1.90 -36.87%
NAPS 0.9429 0.8667 0.8476 0.8476 0.8857 0.9143 0.8476 7.32%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.43 0.695 0.70 0.515 0.845 0.785 0.90 -
P/RPS 0.70 0.36 0.38 0.23 0.34 0.29 0.30 75.46%
P/EPS 35.53 -21.52 54.92 17.62 10.10 5.05 8.31 162.27%
EY 2.81 -4.65 1.82 5.67 9.90 19.82 12.04 -61.92%
DY 0.70 2.88 2.86 3.88 2.37 2.55 2.22 -53.51%
P/NAPS 1.44 0.76 0.79 0.58 0.91 0.82 1.01 26.53%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 30/10/20 07/08/20 24/06/20 20/02/20 11/11/19 08/08/19 -
Price 2.80 0.695 0.715 0.725 0.85 0.855 0.84 -
P/RPS 1.38 0.36 0.39 0.33 0.35 0.31 0.28 188.21%
P/EPS 69.56 -21.52 56.10 24.81 10.16 5.50 7.75 329.02%
EY 1.44 -4.65 1.78 4.03 9.85 18.20 12.90 -76.66%
DY 0.36 2.88 2.80 2.76 2.35 2.34 2.38 -71.44%
P/NAPS 2.83 0.76 0.80 0.81 0.91 0.89 0.94 107.80%

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