[MSC] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -19.34%
YoY- 314.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,546,540 1,334,142 1,536,628 1,206,046 699,918 1,193,056 1,367,540 2.06%
PBT 109,002 187,704 289,738 68,560 -27,234 45,848 26,780 26.33%
Tax -28,848 -48,612 -82,266 -18,524 2,642 -13,678 -12,694 14.64%
NP 80,154 139,092 207,472 50,036 -24,592 32,170 14,086 33.57%
-
NP to SH 69,908 127,718 207,582 50,100 -24,588 32,170 14,086 30.57%
-
Tax Rate 26.47% 25.90% 28.39% 27.02% - 29.83% 47.40% -
Total Cost 1,466,386 1,195,050 1,329,156 1,156,010 724,510 1,160,886 1,353,454 1.34%
-
Net Worth 764,400 760,199 659,400 436,000 355,999 355,999 291,000 17.44%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 764,400 760,199 659,400 436,000 355,999 355,999 291,000 17.44%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 100,000 26.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.18% 10.43% 13.50% 4.15% -3.51% 2.70% 1.03% -
ROE 9.15% 16.80% 31.48% 11.49% -6.91% 9.04% 4.84% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 368.22 317.65 365.86 301.51 174.98 298.26 1,367.54 -19.62%
EPS 16.60 30.40 49.40 12.60 -6.20 8.00 14.00 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.57 1.09 0.89 0.89 2.91 -7.51%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 368.22 317.65 365.86 287.15 166.65 284.06 325.60 2.06%
EPS 16.60 30.40 49.40 11.93 -5.85 7.66 3.35 30.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.57 1.0381 0.8476 0.8476 0.6929 17.44%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.56 1.96 2.39 1.88 0.70 0.90 3.00 -
P/RPS 0.70 0.62 0.65 0.62 0.40 0.30 0.22 21.25%
P/EPS 15.38 6.45 4.84 15.01 -11.39 11.19 21.30 -5.27%
EY 6.50 15.51 20.68 6.66 -8.78 8.94 4.70 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.08 1.52 1.72 0.79 1.01 1.03 5.36%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 02/08/24 08/08/23 04/08/22 06/08/21 07/08/20 08/08/19 10/08/18 -
Price 2.45 2.26 2.32 2.13 0.715 0.84 3.61 -
P/RPS 0.67 0.71 0.63 0.71 0.41 0.28 0.26 17.07%
P/EPS 14.72 7.43 4.69 17.01 -11.63 10.44 25.63 -8.82%
EY 6.79 13.46 21.30 5.88 -8.60 9.57 3.90 9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.25 1.48 1.95 0.80 0.94 1.24 1.42%

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