[MSC] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 35.76%
YoY- 211.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,503,591 1,367,498 1,241,851 1,160,131 1,076,560 1,054,077 1,066,423 25.65%
PBT 143,616 190,373 268,951 218,371 158,362 95,204 73,680 55.85%
Tax -42,121 -52,148 -71,747 -57,693 -39,876 -25,796 -20,651 60.62%
NP 101,495 138,225 197,204 160,678 118,486 69,408 53,029 53.97%
-
NP to SH 98,358 136,537 196,799 160,278 118,058 69,846 53,445 50.00%
-
Tax Rate 29.33% 27.39% 26.68% 26.42% 25.18% 27.10% 28.03% -
Total Cost 1,402,096 1,229,273 1,044,647 999,453 958,074 984,669 1,013,394 24.09%
-
Net Worth 718,200 684,599 659,400 659,400 579,599 500,572 436,000 39.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 29,400 29,400 29,400 29,400 29,400 4,000 4,000 276.65%
Div Payout % 29.89% 21.53% 14.94% 18.34% 24.90% 5.73% 7.48% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 718,200 684,599 659,400 659,400 579,599 500,572 436,000 39.35%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 400,000 3.29%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.75% 10.11% 15.88% 13.85% 11.01% 6.58% 4.97% -
ROE 13.70% 19.94% 29.85% 24.31% 20.37% 13.95% 12.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 358.00 325.59 295.68 276.22 256.32 254.80 266.61 21.64%
EPS 23.42 32.51 46.86 38.16 28.11 16.88 13.36 45.23%
DPS 7.00 7.00 7.00 7.00 7.00 0.97 1.00 264.63%
NAPS 1.71 1.63 1.57 1.57 1.38 1.21 1.09 34.90%
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 358.00 325.59 295.68 276.22 256.32 250.97 253.91 25.65%
EPS 23.42 32.51 46.86 38.16 28.11 16.63 12.73 49.97%
DPS 7.00 7.00 7.00 7.00 7.00 0.95 0.95 277.28%
NAPS 1.71 1.63 1.57 1.57 1.38 1.1918 1.0381 39.35%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.53 1.46 2.39 4.62 3.25 2.25 1.88 -
P/RPS 0.43 0.45 0.81 1.67 1.27 0.88 0.71 -28.35%
P/EPS 6.53 4.49 5.10 12.11 11.56 13.33 14.07 -39.97%
EY 15.31 22.27 19.61 8.26 8.65 7.50 7.11 66.51%
DY 4.58 4.79 2.93 1.52 2.15 0.43 0.53 319.45%
P/NAPS 0.89 0.90 1.52 2.94 2.36 1.86 1.72 -35.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 04/08/22 18/05/22 18/02/22 12/11/21 06/08/21 -
Price 2.10 1.62 2.32 3.78 4.08 2.89 2.13 -
P/RPS 0.59 0.50 0.78 1.37 1.59 1.13 0.80 -18.32%
P/EPS 8.97 4.98 4.95 9.91 14.51 17.12 15.94 -31.76%
EY 11.15 20.07 20.20 10.10 6.89 5.84 6.27 46.62%
DY 3.33 4.32 3.02 1.85 1.72 0.33 0.47 267.57%
P/NAPS 1.23 0.99 1.48 2.41 2.96 2.39 1.95 -26.38%

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