Malaysia Smelting Corporation Berhad (KLSE:MSC)
Malaysia · Delayed Price · Currency is MYR 1.690
-0.040 (-2.31%)
At close: Sep 1, 2026
KLSE:MSC Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 2,105 | 1,759 | 1,692 | 1,436 | 1,504 | 1,077 |
Other Revenue | 0.01 | 0.01 | 3.81 | - | - | - |
| 2,105 | 1,759 | 1,696 | 1,436 | 1,504 | 1,077 | |
Revenue Growth | 25.94% | 3.74% | 18.10% | -4.51% | 39.67% | 32.36% |
Cost of Revenue | 1,790 | 1,514 | 1,448 | 1,214 | 1,270 | 789.64 |
Gross Profit | 314.77 | 244.75 | 247.5 | 221.55 | 233.2 | 286.92 |
Selling, General & Admin | 79.11 | 79.11 | 81.69 | 77.45 | 66.46 | 69.65 |
Amortization of Goodwill & Intangibles | 0.96 | 0.96 | 1.05 | 1.02 | 1.03 | 1.27 |
Other Operating Expenses | 11.31 | 11.31 | 10.32 | -2.55 | -0.72 | 38.03 |
Operating Expenses | 105.18 | 105.18 | 105.13 | 87.39 | 76.04 | 116.78 |
Operating Income | 209.59 | 139.57 | 142.38 | 134.17 | 157.16 | 170.13 |
Interest Expense | -17.89 | -18.54 | -16.61 | -15.45 | -17.21 | -14.61 |
Interest & Investment Income | 7.43 | 7.43 | 10.04 | 7.92 | 5.27 | 0.37 |
Earnings From Equity Investments | 2.36 | 1.45 | -0.23 | 0.67 | -0.46 | 4.43 |
Currency Exchange Gain (Loss) | 7.05 | 7.05 | -2.29 | 3.08 | -0.09 | -4.16 |
Other Non Operating Income (Expenses) | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 |
EBT Excluding Unusual Items | 208.52 | 136.95 | 133.27 | 130.37 | 144.66 | 156.15 |
Merger & Restructuring Charges | 1.88 | 1.88 | -0.97 | -1.68 | -1.07 | 1.44 |
Gain (Loss) on Sale of Assets | - | - | - | - | 0.04 | - |
Asset Writedown | -0.49 | -0.49 | -0.3 | -0.06 | -0.01 | -0.01 |
Other Unusual Items | - | - | - | - | - | 0.79 |
Pretax Income | 209.91 | 138.33 | 132 | 128.63 | 143.62 | 158.36 |
Income Tax Expense | 48.94 | 41.97 | 38.47 | 31.42 | 42.17 | 39.88 |
Earnings From Continuing Operations | 160.97 | 96.36 | 93.53 | 97.22 | 101.44 | 118.49 |
Minority Interest in Earnings | -23.71 | -14.39 | -14.11 | -12.17 | -3.14 | -0.43 |
Net Income | 137.26 | 81.97 | 79.42 | 85.05 | 98.31 | 118.06 |
Net Income to Common | 137.26 | 81.97 | 79.42 | 85.05 | 98.31 | 118.06 |
Net Income Growth | 107.53% | 3.21% | -6.62% | -13.48% | -16.73% | 678.54% |
Shares Outstanding (Basic) | 840 | 840 | 840 | 840 | 840 | 834 |
Shares Outstanding (Diluted) | 840 | 840 | 840 | 840 | 840 | 834 |
Shares Change | - | - | - | - | 0.76% | 4.21% |
EPS (Basic) | 0.16 | 0.10 | 0.09 | 0.10 | 0.12 | 0.14 |
EPS (Diluted) | 0.16 | 0.10 | 0.09 | 0.10 | 0.12 | 0.14 |
EPS Growth | 107.53% | 3.21% | -6.62% | -13.48% | -17.35% | 647.07% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 73.94 | 57.85 | 64.53 | 151.49 | 225.22 | 2.78 |
Free Cash Flow Per Share | 0.09 | 0.07 | 0.08 | 0.18 | 0.27 | 0.00 |
Dividend Per Share | 0.080 | 0.080 | 0.070 | 0.070 | 0.035 | 0.035 |
Dividend Growth | 6.67% | 14.29% | 0% | 100.00% | 0% | 600.00% |
Gross Margin | 14.96% | 13.91% | 14.60% | 15.43% | 15.51% | 26.65% |
Operating Margin | 9.96% | 7.94% | 8.40% | 9.35% | 10.45% | 15.80% |
Profit Margin | 6.52% | 4.66% | 4.68% | 5.92% | 6.54% | 10.97% |
Free Cash Flow Margin | 3.51% | 3.29% | 3.81% | 10.55% | 14.98% | 0.26% |
EBITDA | 227.36 | 156.32 | 158.27 | 149.2 | 169.33 | 179.15 |
EBITDA Margin | 10.80% | 8.89% | 9.33% | 10.39% | 11.26% | 16.64% |
D&A For EBITDA | 17.77 | 16.75 | 15.9 | 15.03 | 12.17 | 9.01 |
EBIT | 209.59 | 139.57 | 142.38 | 134.17 | 157.16 | 170.13 |
EBIT Margin | 9.96% | 7.94% | 8.40% | 9.35% | 10.45% | 15.80% |
Effective Tax Rate | 23.31% | 30.34% | 29.14% | 24.42% | 29.36% | 25.18% |