Malaysia Smelting Corporation Berhad (KLSE: MSC)
Malaysia
· Delayed Price · Currency is MYR 2.250
-0.010 (-0.44%)
At close: Dec 20, 2024
KLSE: MSC Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,648 | 1,436 | 1,504 | 1,077 | 813.36 | 983.57 | Upgrade
|
| Revenue Growth (YoY) | 15.87% | -4.51% | 39.67% | 32.36% | -17.31% | -23.21% | Upgrade
|
| Cost of Revenue | 1,458 | 1,214 | 1,270 | 789.64 | 680.65 | 826.54 | Upgrade
|
| Gross Profit | 190.14 | 221.55 | 233.2 | 286.92 | 132.71 | 157.03 | Upgrade
|
| Selling, General & Admin | 77.45 | 77.45 | 66.46 | 69.65 | 56.98 | 57.04 | Upgrade
|
| Other Operating Expenses | -3.66 | -3.66 | -0.72 | 38.03 | 12.71 | 3.83 | Upgrade
|
| Operating Expenses | 86.27 | 86.27 | 76.04 | 116.78 | 89 | 79.04 | Upgrade
|
| Operating Income | 103.87 | 135.28 | 157.16 | 170.13 | 43.71 | 77.99 | Upgrade
|
| Interest Expense | -15.69 | -15.45 | -17.21 | -14.61 | -14.5 | -15.34 | Upgrade
|
| Interest & Investment Income | 7.92 | 7.92 | 5.27 | 0.37 | 0.84 | 1.15 | Upgrade
|
| Earnings From Equity Investments | 0.11 | 0.67 | -0.46 | 4.43 | -4.25 | -4.05 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.97 | 1.97 | -0.09 | -4.16 | -1.2 | 0.41 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | 0.44 | Upgrade
|
| EBT Excluding Unusual Items | 98.16 | 130.37 | 144.66 | 156.15 | 24.58 | 60.6 | Upgrade
|
| Merger & Restructuring Charges | -1.68 | -1.68 | -1.07 | 1.44 | -0.42 | -15 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 0.07 | -0.9 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 0.04 | - | 0.11 | - | Upgrade
|
| Asset Writedown | -0.06 | -0.06 | -0.01 | -0.01 | -0.17 | -0.04 | Upgrade
|
| Other Unusual Items | - | - | - | 0.79 | 0.02 | - | Upgrade
|
| Pretax Income | 96.42 | 128.63 | 143.62 | 158.36 | 24.19 | 44.66 | Upgrade
|
| Income Tax Expense | 23.56 | 31.42 | 42.17 | 39.88 | 9.54 | 13.98 | Upgrade
|
| Earnings From Continuing Operations | 72.86 | 97.22 | 101.44 | 118.49 | 14.65 | 30.69 | Upgrade
|
| Net Income to Company | 72.86 | 97.22 | 101.44 | 118.49 | 14.65 | 30.69 | Upgrade
|
| Minority Interest in Earnings | -14.24 | -12.17 | -3.14 | -0.43 | 0.51 | 0 | Upgrade
|
| Net Income | 58.62 | 85.05 | 98.31 | 118.06 | 15.16 | 30.69 | Upgrade
|
| Net Income to Common | 58.62 | 85.05 | 98.31 | 118.06 | 15.16 | 30.69 | Upgrade
|
| Net Income Growth | -42.26% | -13.48% | -16.73% | 678.54% | -50.58% | -10.53% | Upgrade
|
| Shares Outstanding (Basic) | 420 | 420 | 420 | 417 | 400 | 400 | Upgrade
|
| Shares Outstanding (Diluted) | 420 | 420 | 420 | 417 | 400 | 400 | Upgrade
|
| Shares Change (YoY) | - | - | 0.76% | 4.21% | - | - | Upgrade
|
| EPS (Basic) | 0.14 | 0.20 | 0.23 | 0.28 | 0.04 | 0.08 | Upgrade
|
| EPS (Diluted) | 0.14 | 0.20 | 0.23 | 0.28 | 0.04 | 0.08 | Upgrade
|
| EPS Growth | -42.26% | -13.48% | -17.35% | 647.07% | -50.58% | -10.53% | Upgrade
|
| Free Cash Flow | -24.99 | 151.49 | 225.22 | 2.78 | -122.43 | 32.18 | Upgrade
|
| Free Cash Flow Per Share | -0.06 | 0.36 | 0.54 | 0.01 | -0.31 | 0.08 | Upgrade
|
| Dividend Per Share | 0.140 | 0.140 | 0.070 | 0.070 | 0.010 | 0.020 | Upgrade
|
| Dividend Growth | 0% | 100.00% | 0% | 600.00% | -50.00% | 0% | Upgrade
|
| Gross Margin | 11.54% | 15.43% | 15.51% | 26.65% | 16.32% | 15.97% | Upgrade
|
| Operating Margin | 6.30% | 9.42% | 10.45% | 15.80% | 5.37% | 7.93% | Upgrade
|
| Profit Margin | 3.56% | 5.92% | 6.54% | 10.97% | 1.86% | 3.12% | Upgrade
|
| Free Cash Flow Margin | -1.52% | 10.55% | 14.98% | 0.26% | -15.05% | 3.27% | Upgrade
|
| EBITDA | 118.43 | 150.32 | 169.33 | 179.15 | 57.86 | 93.19 | Upgrade
|
| EBITDA Margin | 7.19% | 10.47% | 11.26% | 16.64% | 7.11% | 9.47% | Upgrade
|
| D&A For EBITDA | 14.55 | 15.03 | 12.17 | 9.01 | 14.15 | 15.2 | Upgrade
|
| EBIT | 103.87 | 135.28 | 157.16 | 170.13 | 43.71 | 77.99 | Upgrade
|
| EBIT Margin | 6.30% | 9.42% | 10.45% | 15.80% | 5.37% | 7.93% | Upgrade
|
| Effective Tax Rate | 24.43% | 24.42% | 29.36% | 25.18% | 39.43% | 31.30% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.