[MSC] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 30.69%
YoY- 640.73%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,647,955 1,422,243 1,367,498 1,054,077 763,517 1,088,539 1,311,721 3.87%
PBT 96,415 152,716 190,373 95,204 -9,949 80,436 16,849 33.70%
Tax -23,557 -40,046 -52,148 -25,796 -2,971 -18,206 -11,505 12.67%
NP 72,858 112,670 138,225 69,408 -12,920 62,230 5,344 54.50%
-
NP to SH 58,615 101,573 136,537 69,846 -12,917 62,232 5,345 48.99%
-
Tax Rate 24.43% 26.22% 27.39% 27.10% - 22.63% 68.28% -
Total Cost 1,575,097 1,309,573 1,229,273 984,669 776,437 1,026,309 1,306,377 3.16%
-
Net Worth 751,799 739,199 684,599 500,572 364,000 383,999 331,999 14.57%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 130,200 29,694 29,400 4,000 8,000 8,000 4,000 78.59%
Div Payout % 222.13% 29.23% 21.53% 5.73% 0.00% 12.86% 74.84% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 751,799 739,199 684,599 500,572 364,000 383,999 331,999 14.57%
NOSH 420,000 420,000 420,000 420,000 400,000 400,000 400,000 0.81%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.42% 7.92% 10.11% 6.58% -1.69% 5.72% 0.41% -
ROE 7.80% 13.74% 19.94% 13.95% -3.55% 16.21% 1.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 392.37 338.63 325.59 254.80 190.88 272.13 327.93 3.03%
EPS 13.96 24.18 32.51 16.88 -3.23 15.56 1.34 47.73%
DPS 31.00 7.07 7.00 0.97 2.00 2.00 1.00 77.14%
NAPS 1.79 1.76 1.63 1.21 0.91 0.96 0.83 13.65%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 392.37 338.63 325.59 250.97 181.79 259.18 312.31 3.87%
EPS 13.96 24.18 32.51 16.63 -3.08 14.82 1.27 49.05%
DPS 31.00 7.07 7.00 0.95 1.90 1.90 0.95 78.66%
NAPS 1.79 1.76 1.63 1.1918 0.8667 0.9143 0.7905 14.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.58 2.21 1.46 2.25 0.695 0.785 0.79 -
P/RPS 0.66 0.65 0.45 0.88 0.36 0.29 0.24 18.34%
P/EPS 18.49 9.14 4.49 13.33 -21.52 5.05 59.12 -17.59%
EY 5.41 10.94 22.27 7.50 -4.65 19.82 1.69 21.37%
DY 12.02 3.20 4.79 0.43 2.88 2.55 1.27 45.39%
P/NAPS 1.44 1.26 0.90 1.86 0.76 0.82 0.95 7.17%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 15/11/24 17/11/23 21/11/22 12/11/21 30/10/20 11/11/19 14/11/18 -
Price 2.26 2.11 1.62 2.89 0.695 0.855 0.73 -
P/RPS 0.58 0.62 0.50 1.13 0.36 0.31 0.22 17.51%
P/EPS 16.19 8.72 4.98 17.12 -21.52 5.50 54.63 -18.33%
EY 6.18 11.46 20.07 5.84 -4.65 18.20 1.83 22.46%
DY 13.72 3.35 4.32 0.33 2.88 2.34 1.37 46.76%
P/NAPS 1.26 1.20 0.99 2.39 0.76 0.89 0.88 6.15%

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