[MSC] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -29.41%
YoY- -56.68%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,435,725 1,422,243 1,402,348 1,484,171 1,503,591 1,367,498 1,241,851 10.12%
PBT 128,633 152,716 92,599 105,014 143,616 190,373 268,951 -38.75%
Tax -31,417 -40,046 -25,294 -29,728 -42,121 -52,148 -71,747 -42.24%
NP 97,216 112,670 67,305 75,286 101,495 138,225 197,204 -37.51%
-
NP to SH 85,051 101,573 58,426 69,427 98,358 136,537 196,799 -42.75%
-
Tax Rate 24.42% 26.22% 27.32% 28.31% 29.33% 27.39% 26.68% -
Total Cost 1,338,509 1,309,573 1,335,043 1,408,885 1,402,096 1,229,273 1,044,647 17.91%
-
Net Worth 755,999 739,199 760,199 755,999 718,200 684,599 659,400 9.51%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 29,694 29,694 29,400 29,400 29,400 29,400 29,400 0.66%
Div Payout % 34.91% 29.23% 50.32% 42.35% 29.89% 21.53% 14.94% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 755,999 739,199 760,199 755,999 718,200 684,599 659,400 9.51%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 420,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.77% 7.92% 4.80% 5.07% 6.75% 10.11% 15.88% -
ROE 11.25% 13.74% 7.69% 9.18% 13.70% 19.94% 29.85% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 341.84 338.63 333.89 353.37 358.00 325.59 295.68 10.12%
EPS 20.25 24.18 13.91 16.53 23.42 32.51 46.86 -42.75%
DPS 7.07 7.07 7.00 7.00 7.00 7.00 7.00 0.66%
NAPS 1.80 1.76 1.81 1.80 1.71 1.63 1.57 9.51%
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 341.84 338.63 333.89 353.37 358.00 325.59 295.68 10.12%
EPS 20.25 24.18 13.91 16.53 23.42 32.51 46.86 -42.75%
DPS 7.07 7.07 7.00 7.00 7.00 7.00 7.00 0.66%
NAPS 1.80 1.76 1.81 1.80 1.71 1.63 1.57 9.51%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.03 2.21 1.96 1.95 1.53 1.46 2.39 -
P/RPS 0.59 0.65 0.59 0.55 0.43 0.45 0.81 -18.99%
P/EPS 10.02 9.14 14.09 11.80 6.53 4.49 5.10 56.67%
EY 9.98 10.94 7.10 8.48 15.31 22.27 19.61 -36.17%
DY 3.48 3.20 3.57 3.59 4.58 4.79 2.93 12.11%
P/NAPS 1.13 1.26 1.08 1.08 0.89 0.90 1.52 -17.89%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 15/02/24 17/11/23 08/08/23 19/05/23 17/02/23 21/11/22 04/08/22 -
Price 2.07 2.11 2.26 2.01 2.10 1.62 2.32 -
P/RPS 0.61 0.62 0.68 0.57 0.59 0.50 0.78 -15.07%
P/EPS 10.22 8.72 16.25 12.16 8.97 4.98 4.95 61.92%
EY 9.78 11.46 6.16 8.22 11.15 20.07 20.20 -38.26%
DY 3.42 3.35 3.10 3.48 3.33 4.32 3.02 8.62%
P/NAPS 1.15 1.20 1.25 1.12 1.23 0.99 1.48 -15.44%

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