[MSC] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 26.47%
YoY- 220.48%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 404,632 391,150 255,057 232,574 182,732 287,704 318,519 4.06%
PBT 14,376 38,459 85,216 22,058 -13,674 19,370 -13,560 -
Tax -2,009 -10,638 -20,665 -6,585 512 -3,778 202 -
NP 12,367 27,821 64,551 15,473 -13,162 15,592 -13,358 -
-
NP to SH 9,368 25,890 64,069 15,857 -13,161 15,594 -13,358 -
-
Tax Rate 13.97% 27.66% 24.25% 29.85% - 19.50% - -
Total Cost 392,265 363,329 190,506 217,101 195,894 272,112 331,877 2.82%
-
Net Worth 755,999 718,200 579,599 396,000 372,000 348,000 291,000 17.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 29,400 29,400 29,400 4,000 8,000 8,000 4,000 39.41%
Div Payout % 313.83% 113.56% 45.89% 25.23% 0.00% 51.30% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 755,999 718,200 579,599 396,000 372,000 348,000 291,000 17.23%
NOSH 420,000 420,000 420,000 400,000 400,000 400,000 100,000 27.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.06% 7.11% 25.31% 6.65% -7.20% 5.42% -4.19% -
ROE 1.24% 3.60% 11.05% 4.00% -3.54% 4.48% -4.59% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 96.34 93.13 60.73 58.14 45.68 71.93 318.52 -18.06%
EPS 2.20 6.20 15.30 4.00 -3.30 3.90 -13.40 -
DPS 7.00 7.00 7.00 1.00 2.00 2.00 4.00 9.77%
NAPS 1.80 1.71 1.38 0.99 0.93 0.87 2.91 -7.69%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 96.34 93.13 60.73 55.37 43.51 68.50 75.84 4.06%
EPS 2.20 6.20 15.30 3.78 -3.13 3.71 -3.18 -
DPS 7.00 7.00 7.00 0.95 1.90 1.90 0.95 39.47%
NAPS 1.80 1.71 1.38 0.9429 0.8857 0.8286 0.6929 17.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.03 1.53 3.25 1.43 0.845 0.70 3.34 -
P/RPS 2.11 1.64 5.35 2.46 1.85 0.97 1.05 12.32%
P/EPS 91.01 24.82 21.31 36.07 -25.68 17.96 -25.00 -
EY 1.10 4.03 4.69 2.77 -3.89 5.57 -4.00 -
DY 3.45 4.58 2.15 0.70 2.37 2.86 1.20 19.23%
P/NAPS 1.13 0.89 2.36 1.44 0.91 0.80 1.15 -0.29%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 15/02/24 17/02/23 18/02/22 19/02/21 20/02/20 22/02/19 05/03/18 -
Price 2.07 2.10 4.08 2.80 0.85 0.85 3.10 -
P/RPS 2.15 2.25 6.72 4.82 1.86 1.18 0.97 14.17%
P/EPS 92.81 34.07 26.75 70.63 -25.83 21.80 -23.21 -
EY 1.08 2.94 3.74 1.42 -3.87 4.59 -4.31 -
DY 3.38 3.33 1.72 0.36 2.35 2.35 1.29 17.40%
P/NAPS 1.15 1.23 2.96 2.83 0.91 0.98 1.07 1.20%

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