[MSC] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 43.59%
YoY- 1064.3%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,367,498 1,054,077 763,517 1,088,539 1,311,721 1,467,794 1,482,454 -1.33%
PBT 190,373 95,204 -9,949 80,436 16,849 47,619 42,213 28.52%
Tax -52,148 -25,796 -2,971 -18,206 -11,505 -12,834 -17,685 19.73%
NP 138,225 69,408 -12,920 62,230 5,344 34,785 24,528 33.38%
-
NP to SH 136,537 69,846 -12,917 62,232 5,345 34,787 24,530 33.10%
-
Tax Rate 27.39% 27.10% - 22.63% 68.28% 26.95% 41.89% -
Total Cost 1,229,273 984,669 776,437 1,026,309 1,306,377 1,433,009 1,457,926 -2.80%
-
Net Worth 684,599 500,572 364,000 383,999 331,999 304,999 271,000 16.69%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 29,400 4,000 8,000 8,000 4,000 8,001 - -
Div Payout % 21.53% 5.73% 0.00% 12.86% 74.84% 23.00% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 684,599 500,572 364,000 383,999 331,999 304,999 271,000 16.69%
NOSH 420,000 420,000 400,000 400,000 400,000 100,000 100,000 27.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.11% 6.58% -1.69% 5.72% 0.41% 2.37% 1.65% -
ROE 19.94% 13.95% -3.55% 16.21% 1.61% 11.41% 9.05% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 325.59 254.80 190.88 272.13 327.93 1,467.79 1,482.45 -22.31%
EPS 32.51 16.88 -3.23 15.56 1.34 34.79 24.53 4.80%
DPS 7.00 0.97 2.00 2.00 1.00 8.00 0.00 -
NAPS 1.63 1.21 0.91 0.96 0.83 3.05 2.71 -8.12%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 325.59 250.97 181.79 259.18 312.31 349.47 352.97 -1.33%
EPS 32.51 16.63 -3.08 14.82 1.27 8.28 5.84 33.10%
DPS 7.00 0.95 1.90 1.90 0.95 1.91 0.00 -
NAPS 1.63 1.1918 0.8667 0.9143 0.7905 0.7262 0.6452 16.69%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.46 2.25 0.695 0.785 0.79 3.65 3.55 -
P/RPS 0.45 0.88 0.36 0.29 0.24 0.25 0.24 11.03%
P/EPS 4.49 13.33 -21.52 5.05 59.12 10.49 14.47 -17.71%
EY 22.27 7.50 -4.65 19.82 1.69 9.53 6.91 21.52%
DY 4.79 0.43 2.88 2.55 1.27 2.19 0.00 -
P/NAPS 0.90 1.86 0.76 0.82 0.95 1.20 1.31 -6.06%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 12/11/21 30/10/20 11/11/19 14/11/18 09/11/17 04/11/16 -
Price 1.62 2.89 0.695 0.855 0.73 3.59 3.78 -
P/RPS 0.50 1.13 0.36 0.31 0.22 0.24 0.25 12.24%
P/EPS 4.98 17.12 -21.52 5.50 54.63 10.32 15.41 -17.15%
EY 20.07 5.84 -4.65 18.20 1.83 9.69 6.49 20.69%
DY 4.32 0.33 2.88 2.34 1.37 2.23 0.00 -
P/NAPS 0.99 2.39 0.76 0.89 0.88 1.18 1.39 -5.49%

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