MSC | MALAYSIA SMELTING CORPORATION BERHAD
1.18 (-2.48%)
T-O (am): 0.000 (08:59:00)
T-O (pm): 1.18 (14:29:00)
Last updated: 16:55
MSC Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
MSC Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 May 25 | Q1 Mar 25 | 1 | 31 Dec 25 | 369.77 | 26.65 | 7.72 | 2.1% | 0.00 | 1.80 | 17.5% | 2.0% | 74.4% | 57.7% | ||||||||
| 27 Feb 25 | Q4 Dec 24 | 4 | 31 Dec 24 | 448.45 | 49.96 | 30.18 | 6.7% | 7.00 | 7.20 | 4.6% | 10.8% | 111.1% | 222.1% | ||||||||
| 15 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 470.05 | 27.54 | 14.29 | 3.0% | 24.00 | 3.40 | 14.4% | 29.1% | 14.5% | 20.9% | ||||||||
| 02 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 410.79 | 27.02 | 16.72 | 4.1% | 0.00 | 4.00 | 13.3% | 25.6% | 8.3% | 41.2% | ||||||||
| 24 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 362.48 | 27.48 | 18.23 | 5.0% | 0.00 | 4.30 | 10.4% | 6.6% | 94.7% | 48.5% | ||||||||
| 15 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 404.63 | 14.38 | 9.37 | 2.3% | 7.00 | 2.20 | 11.2% | 3.5% | 20.8% | 63.8% | ||||||||
| 17 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 364.02 | 20.41 | 11.82 | 3.2% | 0.07 | 2.80 | 11.3% | 5.8% | 58.4% | 137.8% | ||||||||
| 08 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 327.01 | 42.22 | 28.45 | 8.7% | 0.00 | 6.80 | 3.8% | 20.0% | 19.7% | 27.9% | ||||||||
| 19 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 340.06 | 51.63 | 35.41 | 10.4% | 0.00 | 8.40 | 13.1% | 5.4% | 36.8% | 45.0% | ||||||||
| 17 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 391.15 | 38.46 | 25.89 | 6.6% | 7.00 | 6.20 | 13.7% | 53.4% | 182.7% | 59.6% | ||||||||
| 21 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 344.13 | -39.71 | -31.32 | -9.1% | 0.00 | -7.50 | 15.8% | 57.5% | 179.4% | 208.2% | ||||||||
| 04 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 408.84 | 54.63 | 39.45 | 9.7% | 0.00 | 9.40 | 13.7% | 25.0% | 38.7% | 1246.9% | ||||||||
| 18 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 359.48 | 90.24 | 64.34 | 17.9% | 0.00 | 15.30 | 40.9% | 30.3% | 0.4% | 190.9% | ||||||||
| 18 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 255.06 | 85.22 | 64.07 | 25.1% | 7.00 | 15.30 | 16.7% | 9.7% | 121.4% | 304.0% | ||||||||
| 12 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 218.48 | 38.87 | 28.94 | 13.2% | 0.00 | 7.00 | 33.2% | 5.3% | 888.0% | 130.8% | ||||||||
| 06 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 327.12 | 4.05 | 2.93 | 0.9% | 0.00 | 0.70 | 18.6% | 126.2% | 86.8% | 227.6% | ||||||||
| 07 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 275.91 | 30.23 | 22.12 | 8.0% | 0.00 | 5.50 | 18.6% | 34.4% | 39.5% | 267.7% | ||||||||
| 19 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 232.57 | 22.06 | 15.86 | 6.8% | 1.00 | 4.00 | 0.8% | 27.3% | 26.5% | 220.5% | ||||||||
| 30 Oct 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 230.83 | 17.34 | 12.54 | 5.4% | 0.00 | 3.10 | 59.6% | 13.0% | 1302.5% | 59.0% | ||||||||
| 07 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 144.65 | 2.15 | 0.89 | 0.6% | 0.00 | 0.20 | 29.6% | 50.0% | 106.8% | 88.0% | ||||||||
| 24 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 205.31 | -15.77 | -13.19 | -6.4% | 0.00 | -3.30 | 12.4% | 33.2% | 0.2% | 253.3% | ||||||||
| 20 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 182.73 | -13.67 | -13.16 | -7.2% | 2.00 | -3.30 | 10.6% | 36.5% | 143.1% | 184.4% | ||||||||
| 11 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 204.31 | 38.14 | 30.55 | 14.9% | 0.00 | 7.60 | 29.3% | 37.5% | 308.2% | 1142.5% | ||||||||
| 08 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 289.08 | 11.56 | 7.48 | 2.6% | 0.00 | 1.90 | 6.0% | 19.0% | 13.0% | 63.3% | ||||||||
| 03 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 307.45 | 11.37 | 8.60 | 2.8% | 0.00 | 2.20 | 6.9% | 3.5% | 44.8% | 164.4% | ||||||||
| 22 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 287.70 | 19.37 | 15.59 | 5.4% | 2.00 | 3.90 | 12.0% | 28.6% | 534.2% | 103.9% | ||||||||
| 10 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 326.82 | 6.33 | 2.46 | 0.8% | 0.00 | 2.50 | 8.4% | 6.2% | 46.4% | 72.7% | ||||||||
| 08 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 356.95 | 7.06 | 4.58 | 1.3% | 0.00 | 4.60 | 12.1% | 12.2% | 134.3% | 63.7% | ||||||||
| 05 Mar 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 318.52 | -13.56 | -13.36 | -4.2% | 4.00 | -13.40 | 21.0% | 9.0% | 274.7% | 342.8% | ||||||||
| 09 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 403.17 | 11.67 | 7.65 | 1.9% | 0.00 | 7.60 | 30.9% | 24.8% | 15.2% | 55.8% | ||||||||
| 07 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 307.88 | 11.88 | 9.02 | 2.9% | 0.00 | 9.00 | 24.3% | 22.3% | 28.6% | 187.7% | ||||||||
| 02 Aug 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 406.61 | 17.70 | 12.62 | 3.1% | 0.00 | 12.60 | 16.1% | 0.4% | 129.5% | 49.4% | ||||||||
| 27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 350.14 | 6.37 | 5.50 | 1.6% | 8.00 | 5.50 | 8.4% | 1.3% | 68.2% | 174.1% | ||||||||
| 04 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 323.12 | 16.78 | 17.30 | 5.3% | 0.00 | 17.30 | 18.5% | 42.0% | 268.2% | 15.3% | ||||||||
| 10 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 396.28 | -3.01 | -10.28 | -2.6% | 0.00 | -10.30 | 3.0% | 12.5% | 141.2% | 31.0% | ||||||||
| 10 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 408.40 | 32.83 | 24.94 | 6.1% | 0.00 | 24.90 | 15.2% | 7.0% | 436.0% | 963.4% | ||||||||
| 19 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 354.65 | -4.38 | -7.42 | -2.1% | 0.00 | -7.40 | 36.4% | 32.5% | 136.3% | 1352.2% | ||||||||
| 09 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 557.49 | 28.78 | 20.42 | 3.7% | 0.00 | 20.40 | 23.1% | 5.4% | 237.0% | 332.6% | ||||||||
| 12 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 452.98 | -19.23 | -14.91 | -3.3% | 0.00 | -14.90 | 18.7% | 4.9% | 416.2% | 48.2% | ||||||||
| 11 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 381.64 | -1.93 | -2.89 | -0.8% | 0.00 | -2.90 | 27.4% | 11.1% | 465.2% | 119.6% | ||||||||
| 24 Feb 15 | 31/12/14 | 4 | 31/12/14 | 525.44 | 5.64 | -0.51 | -0.1% | 0.00 | -0.50 | 0.7% | 56.3% | 110.8% | 101.8% |
MSC Historical Dividends
MSC Financial Ratios
| EPS | 16.41 sen |
| Trailing PE (Sector Median: 11.3) | 7.2 |
| PEG | 7.2 |
| Altman Z | 2.1 |
| Beaver | -0.006 |
| Current Ratio | 1.71 |
| Debt-Equity (DE) Ratio | 0.92 |
| FCF Yield | -2.42 % |
| Revenue QoQ | -17.54 % |
| Revenue YoY | 2.01% |
| Profit QoQ | -74.41 % |
| Profit YoY | -57.66 % |
| Profit Margin (Sector Median: 2.2) | 4.06 % |
| ROE (ROIC: 9.48) | 9.81 % |
| Dividend Per Share (DPS) | 31.0 sen |
| Dividend Yield (DY) | 26.27 % |
MSC Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 11.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.2) | |
| ROE (ROIC: 9.8) | |
| Altman Z |
MSC Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.67 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 10.03 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 124.61 |
| Expected Revenue (M) | 2141.03 |
| Expected Growth (%) | 18.0 |
MSC Directors Share Purchases (Beta)
DATO DR IR YONG MIAN THONG added 45400.0 units announced on 16 Jan 2024 at ~RM1.99
MISS CHEW GEK KHIM added 70000.0 units announced on 11 Sep 2023 at ~RM2.27
DATO DR IR YONG MIAN THONG added 10000.0 units announced on 23 Jun 2022 at ~RM2.39
DATO DR IR YONG MIAN THONG added 10000.0 units announced on 22 Jun 2022 at ~RM2.43
DATO DR IR YONG MIAN THONG added 20000.0 units announced on 21 Jun 2022 at ~RM2.35
DATO' ROBERT TEO KENG TUAN reduced 397000.0 units announced on 14 Oct 2021 at ~RM2.47
DATO' ROBERT TEO KENG TUAN reduced 580000.0 units announced on 13 Oct 2021 at ~RM2.32
MR CHIA CHEE MING, TIMOTHY added 240000.0 units announced on 01 Oct 2021 at ~RM2.23
DATO' ROBERT TEO KENG TUAN added 580000.0 units announced on 22 Sep 2021 at ~RM2.13
DATO ROBERT TEO KENG TUAN added 30000.0 units announced on 07 Jul 2021 at ~RM1.9
DATO ROBERT TEO KENG TUAN added 20000.0 units announced on 06 Jul 2021 at ~RM1.84
DATO DR IR YONG MIAN THONG added 25300.0 units announced on 05 Jul 2021 at ~RM1.84
DATO ROBERT TEO KENG TUAN added 310000.0 units announced on 04 Jan 2021 at ~RM1.36
DATO' ROBERT TEO KENG TUAN added 200000.0 units announced on 31 Dec 2020 at ~RM1.29
MSC Summary
Market Cap: 495 M.
Market Cap Class: Small caps
Number of Shares: 420 M.
Adjusted Float: 51.6%.
Stock highly correlated with
EUPE (87%)
YOCB (83%)
METROD (82%)
BCB (78%)
Malaysia Smelting Corporation Berhad, through its subsidiaries, is engaged in the smelting of tin concentrates and tin bearing materials in Malaysia and Indonesia. It also produces various grades of refined tin metal; and sells and delivers refined tin metal and by-products. In addition, the company is involved in mining, exploring, and warehousing tin. Further, Malaysia Smelting Corporation is engaged in property holding and rental operations. The company was founded in 1887 and is based in Kuala Lumpur, Malaysia.
Sectors: Industrial Products, Tins, Metals, Industrial Products & Services
Code: 5916
Website: http://www.msmelt.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
MSC Top Shareholdings
Updated on 31-Mar-2023