[MSC] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -143.08%
YoY- -184.4%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 391,150 255,057 232,574 182,732 287,704 318,519 350,136 1.86%
PBT 38,459 85,216 22,058 -13,674 19,370 -13,560 6,365 34.93%
Tax -10,638 -20,665 -6,585 512 -3,778 202 -865 51.89%
NP 27,821 64,551 15,473 -13,162 15,592 -13,358 5,500 31.00%
-
NP to SH 25,890 64,069 15,857 -13,161 15,594 -13,358 5,501 29.43%
-
Tax Rate 27.66% 24.25% 29.85% - 19.50% - 13.59% -
Total Cost 363,329 190,506 217,101 195,894 272,112 331,877 344,636 0.88%
-
Net Worth 718,200 579,599 396,000 372,000 348,000 291,000 282,051 16.84%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 29,400 29,400 4,000 8,000 8,000 4,000 8,001 24.21%
Div Payout % 113.56% 45.89% 25.23% 0.00% 51.30% 0.00% 145.45% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 718,200 579,599 396,000 372,000 348,000 291,000 282,051 16.84%
NOSH 420,000 420,000 400,000 400,000 400,000 100,000 100,000 27.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.11% 25.31% 6.65% -7.20% 5.42% -4.19% 1.57% -
ROE 3.60% 11.05% 4.00% -3.54% 4.48% -4.59% 1.95% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 93.13 60.73 58.14 45.68 71.93 318.52 350.07 -19.79%
EPS 6.20 15.30 4.00 -3.30 3.90 -13.40 5.50 2.01%
DPS 7.00 7.00 1.00 2.00 2.00 4.00 8.00 -2.19%
NAPS 1.71 1.38 0.99 0.93 0.87 2.91 2.82 -7.99%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 93.13 60.73 55.37 43.51 68.50 75.84 83.37 1.86%
EPS 6.20 15.30 3.78 -3.13 3.71 -3.18 1.31 29.55%
DPS 7.00 7.00 0.95 1.90 1.90 0.95 1.91 24.15%
NAPS 1.71 1.38 0.9429 0.8857 0.8286 0.6929 0.6716 16.84%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.53 3.25 1.43 0.845 0.70 3.34 3.93 -
P/RPS 1.64 5.35 2.46 1.85 0.97 1.05 1.12 6.55%
P/EPS 24.82 21.31 36.07 -25.68 17.96 -25.00 164.95 -27.05%
EY 4.03 4.69 2.77 -3.89 5.57 -4.00 0.61 36.96%
DY 4.58 2.15 0.70 2.37 2.86 1.20 2.04 14.42%
P/NAPS 0.89 2.36 1.44 0.91 0.80 1.15 1.41 -7.37%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 17/02/23 18/02/22 19/02/21 20/02/20 22/02/19 05/03/18 27/02/17 -
Price 2.10 4.08 2.80 0.85 0.85 3.10 4.09 -
P/RPS 2.25 6.72 4.82 1.86 1.18 0.97 1.17 11.50%
P/EPS 34.07 26.75 70.63 -25.83 21.80 -23.21 171.66 -23.61%
EY 2.94 3.74 1.42 -3.87 4.59 -4.31 0.58 31.04%
DY 3.33 1.72 0.36 2.35 2.35 1.29 1.96 9.23%
P/NAPS 1.23 2.96 2.83 0.91 0.98 1.07 1.47 -2.92%

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