Malaysia Smelting Corporation Berhad (KLSE:MSC)
Malaysia
· Delayed Price · Currency is MYR 2.380
+0.020 (0.85%)
At close: Apr 25, 2025
KLSE:MSC Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 1,692 | 1,436 | 1,504 | 1,077 | 813.36 | Upgrade
|
| Revenue Growth (YoY) | 17.83% | -4.51% | 39.67% | 32.36% | -17.30% | Upgrade
|
| Cost of Revenue | 1,539 | 1,214 | 1,270 | 789.64 | 680.65 | Upgrade
|
| Gross Profit | 152.75 | 221.55 | 233.2 | 286.92 | 132.71 | Upgrade
|
| Selling, General & Admin | - | 77.45 | 66.46 | 69.65 | 56.98 | Upgrade
|
| Other Operating Expenses | - | -3.66 | -0.72 | 38.03 | 12.71 | Upgrade
|
| Operating Expenses | - | 86.27 | 76.04 | 116.78 | 89 | Upgrade
|
| Operating Income | 152.75 | 135.28 | 157.16 | 170.13 | 43.71 | Upgrade
|
| Interest Expense | -19.24 | -15.45 | -17.21 | -14.61 | -14.5 | Upgrade
|
| Interest & Investment Income | - | 7.92 | 5.27 | 0.37 | 0.84 | Upgrade
|
| Earnings From Equity Investments | -0.23 | 0.67 | -0.46 | 4.43 | -4.25 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 1.97 | -0.09 | -4.16 | -1.2 | Upgrade
|
| Other Non Operating Income (Expenses) | - | -0.02 | -0.02 | -0.02 | -0.02 | Upgrade
|
| EBT Excluding Unusual Items | 133.27 | 130.37 | 144.66 | 156.15 | 24.58 | Upgrade
|
| Merger & Restructuring Charges | -0.97 | -1.68 | -1.07 | 1.44 | -0.42 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 0.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 0.04 | - | 0.11 | Upgrade
|
| Asset Writedown | -0.3 | -0.06 | -0.01 | -0.01 | -0.17 | Upgrade
|
| Other Unusual Items | - | - | - | 0.79 | 0.02 | Upgrade
|
| Pretax Income | 132 | 128.63 | 143.62 | 158.36 | 24.19 | Upgrade
|
| Income Tax Expense | 38.47 | 31.42 | 42.17 | 39.88 | 9.54 | Upgrade
|
| Earnings From Continuing Operations | 93.53 | 97.22 | 101.44 | 118.49 | 14.65 | Upgrade
|
| Net Income to Company | 93.53 | 97.22 | 101.44 | 118.49 | 14.65 | Upgrade
|
| Minority Interest in Earnings | -14.11 | -12.17 | -3.14 | -0.43 | 0.51 | Upgrade
|
| Net Income | 79.42 | 85.05 | 98.31 | 118.06 | 15.16 | Upgrade
|
| Net Income to Common | 79.42 | 85.05 | 98.31 | 118.06 | 15.16 | Upgrade
|
| Net Income Growth | -6.62% | -13.48% | -16.73% | 678.54% | -50.58% | Upgrade
|
| Shares Outstanding (Basic) | 420 | 420 | 420 | 417 | 400 | Upgrade
|
| Shares Outstanding (Diluted) | 420 | 420 | 420 | 417 | 400 | Upgrade
|
| Shares Change (YoY) | - | - | 0.76% | 4.21% | - | Upgrade
|
| EPS (Basic) | 0.19 | 0.20 | 0.23 | 0.28 | 0.04 | Upgrade
|
| EPS (Diluted) | 0.19 | 0.20 | 0.23 | 0.28 | 0.04 | Upgrade
|
| EPS Growth | -6.62% | -13.48% | -17.36% | 647.07% | -50.58% | Upgrade
|
| Free Cash Flow | 64.53 | 151.49 | 225.22 | 2.78 | -122.43 | Upgrade
|
| Free Cash Flow Per Share | 0.15 | 0.36 | 0.54 | 0.01 | -0.31 | Upgrade
|
| Dividend Per Share | 0.140 | 0.140 | 0.070 | 0.070 | 0.010 | Upgrade
|
| Dividend Growth | - | 100.00% | - | 600.00% | -50.00% | Upgrade
|
| Gross Margin | 9.03% | 15.43% | 15.51% | 26.65% | 16.32% | Upgrade
|
| Operating Margin | 9.03% | 9.42% | 10.45% | 15.80% | 5.37% | Upgrade
|
| Profit Margin | 4.70% | 5.92% | 6.54% | 10.97% | 1.86% | Upgrade
|
| Free Cash Flow Margin | 3.82% | 10.55% | 14.98% | 0.26% | -15.05% | Upgrade
|
| EBITDA | 166.4 | 150.32 | 169.33 | 179.15 | 57.86 | Upgrade
|
| EBITDA Margin | 9.84% | 10.47% | 11.26% | 16.64% | 7.11% | Upgrade
|
| D&A For EBITDA | 13.65 | 15.03 | 12.17 | 9.01 | 14.15 | Upgrade
|
| EBIT | 152.75 | 135.28 | 157.16 | 170.13 | 43.71 | Upgrade
|
| EBIT Margin | 9.03% | 9.42% | 10.45% | 15.80% | 5.37% | Upgrade
|
| Effective Tax Rate | 29.14% | 24.42% | 29.36% | 25.18% | 39.42% | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.