[MSC] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 115.52%
YoY- 22026.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,031,093 1,112,441 821,503 580,785 800,835 993,202 1,117,658 -1.33%
PBT 114,257 105,157 73,146 3,725 61,066 30,409 41,254 18.49%
Tax -29,408 -31,483 -19,211 -3,483 -14,428 -11,707 -11,969 16.15%
NP 84,849 73,674 53,935 242 46,638 18,702 29,285 19.38%
-
NP to SH 75,683 72,468 53,989 244 46,638 18,703 29,286 17.13%
-
Tax Rate 25.74% 29.94% 26.26% 93.50% 23.63% 38.50% 29.01% -
Total Cost 946,244 1,038,767 767,568 580,543 754,197 974,500 1,088,373 -2.30%
-
Net Worth 739,199 684,599 500,572 364,000 383,999 331,999 304,999 15.89%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 294 - - - - - - -
Div Payout % 0.39% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 739,199 684,599 500,572 364,000 383,999 331,999 304,999 15.89%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 100,000 27.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.23% 6.62% 6.57% 0.04% 5.82% 1.88% 2.62% -
ROE 10.24% 10.59% 10.79% 0.07% 12.15% 5.63% 9.60% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 245.50 264.87 198.58 145.20 200.21 248.30 1,117.66 -22.31%
EPS 18.00 17.30 13.10 0.10 11.70 4.70 29.30 -7.79%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.63 1.21 0.91 0.96 0.83 3.05 -8.75%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 245.50 264.87 195.60 138.28 190.68 236.48 266.11 -1.33%
EPS 18.00 17.30 12.85 0.06 11.10 4.45 6.97 17.12%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.63 1.1918 0.8667 0.9143 0.7905 0.7262 15.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.21 1.46 2.25 0.695 0.785 0.79 3.65 -
P/RPS 0.90 0.55 1.13 0.48 0.39 0.32 0.33 18.19%
P/EPS 12.26 8.46 17.24 1,139.34 6.73 16.90 12.46 -0.26%
EY 8.15 11.82 5.80 0.09 14.85 5.92 8.02 0.26%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.90 1.86 0.76 0.82 0.95 1.20 0.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 21/11/22 12/11/21 30/10/20 11/11/19 14/11/18 09/11/17 -
Price 2.11 1.62 2.89 0.695 0.855 0.73 3.59 -
P/RPS 0.86 0.61 1.46 0.48 0.43 0.29 0.32 17.90%
P/EPS 11.71 9.39 22.14 1,139.34 7.33 15.61 12.26 -0.76%
EY 8.54 10.65 4.52 0.09 13.64 6.41 8.16 0.76%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.99 2.39 0.76 0.89 0.88 1.18 0.28%

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