[MSC] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.24%
YoY- 303.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 773,270 667,071 768,314 603,023 349,959 596,528 683,770 2.06%
PBT 54,501 93,852 144,869 34,280 -13,617 22,924 13,390 26.33%
Tax -14,424 -24,306 -41,133 -9,262 1,321 -6,839 -6,347 14.64%
NP 40,077 69,546 103,736 25,018 -12,296 16,085 7,043 33.57%
-
NP to SH 34,954 63,859 103,791 25,050 -12,294 16,085 7,043 30.57%
-
Tax Rate 26.47% 25.90% 28.39% 27.02% - 29.83% 47.40% -
Total Cost 733,193 597,525 664,578 578,005 362,255 580,443 676,727 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 4.57% 8.40% 15.74% 5.75% -3.45% 4.52% 2.42% -
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 184.11 158.83 182.93 150.76 87.49 149.13 683.77 -19.62%
EPS 8.30 15.20 24.70 6.30 -3.10 4.00 7.00 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 - 400,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 184.11 158.83 182.93 143.58 83.32 142.03 162.80 2.06%
EPS 8.30 15.20 24.70 5.96 -2.93 3.83 1.68 30.47%
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 1.39 1.23 1.31 1.25 0.80 0.60 0.44 21.11%
P/EPS 30.76 12.89 9.67 30.02 -22.78 22.38 42.60 -5.27%
EY 3.25 7.76 10.34 3.33 -4.39 4.47 2.35 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 1.33 1.42 1.27 1.41 0.82 0.56 0.53 16.55%
P/EPS 29.44 14.86 9.39 34.01 -23.26 20.89 51.26 -8.82%
EY 3.40 6.73 10.65 2.94 -4.30 4.79 1.95 9.69%
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