[MSC] YoY Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -14.24%
YoY- -48.5%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,449,932 1,360,232 1,437,912 1,103,628 821,256 1,229,784 1,427,816 0.25%
PBT 109,932 206,536 360,944 120,908 -63,076 45,464 28,256 25.38%
Tax -28,996 -54,184 -103,756 -32,488 10,316 -11,060 -9,920 19.55%
NP 80,936 152,352 257,188 88,420 -52,760 34,404 18,336 28.04%
-
NP to SH 72,940 141,640 257,364 88,484 -52,752 34,404 18,336 25.84%
-
Tax Rate 26.38% 26.23% 28.75% 26.87% - 24.33% 35.11% -
Total Cost 1,368,996 1,207,880 1,180,724 1,015,208 874,016 1,195,380 1,409,480 -0.48%
-
Net Worth 772,800 755,999 659,400 423,999 355,999 355,999 293,000 17.52%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 772,800 755,999 659,400 423,999 355,999 355,999 293,000 17.52%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 100,000 26.99%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.58% 11.20% 17.89% 8.01% -6.42% 2.80% 1.28% -
ROE 9.44% 18.74% 39.03% 20.87% -14.82% 9.66% 6.26% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 345.22 323.86 342.36 275.91 205.31 307.45 1,427.82 -21.05%
EPS 17.20 33.60 61.20 22.00 -13.20 8.80 18.40 -1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.80 1.57 1.06 0.89 0.89 2.93 -7.45%
Adjusted Per Share Value based on latest NOSH - 420,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 345.22 323.86 342.36 262.77 195.54 292.81 339.96 0.25%
EPS 17.20 33.60 61.20 21.07 -12.56 8.19 4.37 25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.80 1.57 1.0095 0.8476 0.8476 0.6976 17.52%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.25 1.95 4.62 2.08 0.515 0.90 2.80 -
P/RPS 0.65 0.60 1.35 0.75 0.25 0.29 0.20 21.68%
P/EPS 12.96 5.78 7.54 9.40 -3.91 10.46 15.27 -2.69%
EY 7.72 17.29 13.26 10.64 -25.61 9.56 6.55 2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.08 2.94 1.96 0.58 1.01 0.96 4.07%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 19/05/23 18/05/22 07/05/21 24/06/20 03/05/19 08/05/18 -
Price 3.20 2.02 3.78 2.66 0.725 0.98 3.26 -
P/RPS 0.93 0.62 1.10 0.96 0.35 0.32 0.23 26.19%
P/EPS 18.43 5.99 6.17 12.02 -5.50 11.39 17.78 0.59%
EY 5.43 16.69 16.21 8.32 -18.19 8.78 5.62 -0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.12 2.41 2.51 0.81 1.10 1.11 7.77%

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