[MSC] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -56.38%
YoY- -88.24%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,402,348 1,241,851 1,066,423 736,998 1,193,664 1,405,454 1,387,754 0.17%
PBT 92,599 268,951 73,680 10,851 59,313 11,502 52,725 9.83%
Tax -25,294 -71,747 -20,651 -5,756 -15,977 -10,170 -8,289 20.42%
NP 67,305 197,204 53,029 5,095 43,336 1,332 44,436 7.16%
-
NP to SH 58,426 196,799 53,445 5,098 43,339 1,333 44,438 4.66%
-
Tax Rate 27.32% 26.68% 28.03% 53.05% 26.94% 88.42% 15.72% -
Total Cost 1,335,043 1,044,647 1,013,394 731,903 1,150,328 1,404,122 1,343,318 -0.10%
-
Net Worth 760,199 659,400 436,000 355,999 355,999 291,000 296,000 17.01%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 29,400 29,400 4,000 8,000 8,000 4,000 8,001 24.21%
Div Payout % 50.32% 14.94% 7.48% 156.92% 18.46% 300.08% 18.01% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 760,199 659,400 436,000 355,999 355,999 291,000 296,000 17.01%
NOSH 420,000 420,000 400,000 400,000 400,000 100,000 100,000 27.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.80% 15.88% 4.97% 0.69% 3.63% 0.09% 3.20% -
ROE 7.69% 29.85% 12.26% 1.43% 12.17% 0.46% 15.01% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 333.89 295.68 266.61 184.25 298.42 1,405.45 1,387.75 -21.12%
EPS 13.91 46.86 13.36 1.27 10.83 1.33 44.44 -17.59%
DPS 7.00 7.00 1.00 2.00 2.00 4.00 8.00 -2.19%
NAPS 1.81 1.57 1.09 0.89 0.89 2.91 2.96 -7.86%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 333.89 295.68 253.91 175.48 284.21 334.63 330.42 0.17%
EPS 13.91 46.86 12.73 1.21 10.32 0.32 10.58 4.66%
DPS 7.00 7.00 0.95 1.90 1.90 0.95 1.91 24.15%
NAPS 1.81 1.57 1.0381 0.8476 0.8476 0.6929 0.7048 17.01%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.96 2.39 1.88 0.70 0.90 3.00 3.99 -
P/RPS 0.59 0.81 0.71 0.38 0.30 0.21 0.29 12.56%
P/EPS 14.09 5.10 14.07 54.92 8.31 225.06 8.98 7.79%
EY 7.10 19.61 7.11 1.82 12.04 0.44 11.14 -7.22%
DY 3.57 2.93 0.53 2.86 2.22 1.33 2.01 10.04%
P/NAPS 1.08 1.52 1.72 0.79 1.01 1.03 1.35 -3.64%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 08/08/23 04/08/22 06/08/21 07/08/20 08/08/19 10/08/18 07/08/17 -
Price 2.26 2.32 2.13 0.715 0.84 3.61 4.12 -
P/RPS 0.68 0.78 0.80 0.39 0.28 0.26 0.30 14.60%
P/EPS 16.25 4.95 15.94 56.10 7.75 270.82 9.27 9.80%
EY 6.16 20.20 6.27 1.78 12.90 0.37 10.79 -8.91%
DY 3.10 3.02 0.47 2.80 2.38 1.11 1.94 8.12%
P/NAPS 1.25 1.48 1.95 0.80 0.94 1.24 1.39 -1.75%

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