[MSC] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 37.39%
YoY- 267.74%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 362,483 340,058 359,478 275,907 205,314 307,446 356,954 0.25%
PBT 27,483 51,634 90,236 30,227 -15,769 11,366 7,064 25.38%
Tax -7,249 -13,546 -25,939 -8,122 2,579 -2,765 -2,480 19.55%
NP 20,234 38,088 64,297 22,105 -13,190 8,601 4,584 28.04%
-
NP to SH 18,235 35,410 64,341 22,121 -13,188 8,601 4,584 25.84%
-
Tax Rate 26.38% 26.23% 28.75% 26.87% - 24.33% 35.11% -
Total Cost 342,249 301,970 295,181 253,802 218,504 298,845 352,370 -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 2.36% 4.68% 9.76% 5.22% -3.70% 2.42% 1.56% -
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 86.31 80.97 85.59 68.98 51.33 76.86 356.95 -21.05%
EPS 4.30 8.40 15.30 5.50 -3.30 2.20 4.60 -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 - 400,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 86.31 80.97 85.59 65.69 48.88 73.20 84.99 0.25%
EPS 4.30 8.40 15.30 5.27 -3.14 2.05 1.09 25.67%
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 2.61 2.41 5.40 3.02 1.00 1.17 0.78 22.27%
P/EPS 51.82 23.13 30.16 37.61 -15.62 41.86 61.08 -2.70%
EY 1.93 4.32 3.32 2.66 -6.40 2.39 1.64 2.74%
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 3.71 2.49 4.42 3.86 1.41 1.28 0.91 26.36%
P/EPS 73.70 23.96 24.67 48.10 -21.99 45.58 71.12 0.59%
EY 1.36 4.17 4.05 2.08 -4.55 2.19 1.41 -0.59%
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