[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,243,323 1,031,093 1,112,441 821,503 580,785 800,835 993,202 3.81%
PBT 82,039 114,257 105,157 73,146 3,725 61,066 30,409 17.96%
Tax -21,548 -29,408 -31,483 -19,211 -3,483 -14,428 -11,707 10.69%
NP 60,491 84,849 73,674 53,935 242 46,638 18,702 21.58%
-
NP to SH 49,247 75,683 72,468 53,989 244 46,638 18,703 17.49%
-
Tax Rate 26.27% 25.74% 29.94% 26.26% 93.50% 23.63% 38.50% -
Total Cost 1,182,832 946,244 1,038,767 767,568 580,543 754,197 974,500 3.27%
-
Net Worth 751,799 739,199 684,599 500,572 364,000 383,999 331,999 14.57%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 100,800 294 - - - - - -
Div Payout % 204.68% 0.39% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 751,799 739,199 684,599 500,572 364,000 383,999 331,999 14.57%
NOSH 420,000 420,000 420,000 420,000 400,000 400,000 400,000 0.81%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.87% 8.23% 6.62% 6.57% 0.04% 5.82% 1.88% -
ROE 6.55% 10.24% 10.59% 10.79% 0.07% 12.15% 5.63% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 296.03 245.50 264.87 198.58 145.20 200.21 248.30 2.97%
EPS 11.70 18.00 17.30 13.10 0.10 11.70 4.70 16.40%
DPS 24.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.76 1.63 1.21 0.91 0.96 0.83 13.65%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 296.03 245.50 264.87 195.60 138.28 190.68 236.48 3.81%
EPS 11.70 18.00 17.30 12.85 0.06 11.10 4.45 17.46%
DPS 24.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.76 1.63 1.1918 0.8667 0.9143 0.7905 14.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.58 2.21 1.46 2.25 0.695 0.785 0.79 -
P/RPS 0.87 0.90 0.55 1.13 0.48 0.39 0.32 18.12%
P/EPS 22.00 12.26 8.46 17.24 1,139.34 6.73 16.90 4.48%
EY 4.54 8.15 11.82 5.80 0.09 14.85 5.92 -4.32%
DY 9.30 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.26 0.90 1.86 0.76 0.82 0.95 7.17%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 15/11/24 17/11/23 21/11/22 12/11/21 30/10/20 11/11/19 14/11/18 -
Price 2.26 2.11 1.62 2.89 0.695 0.855 0.73 -
P/RPS 0.76 0.86 0.61 1.46 0.48 0.43 0.29 17.40%
P/EPS 19.27 11.71 9.39 22.14 1,139.34 7.33 15.61 3.56%
EY 5.19 8.54 10.65 4.52 0.09 13.64 6.41 -3.45%
DY 10.62 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.20 0.99 2.39 0.76 0.89 0.88 6.15%

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