[MSC] YoY Annual (Unaudited) Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,581,980 2,185,686 3,098,551 2,738,834 1,851,720 2,276,367 1,913,143 -3.12% YoY % -27.62% -29.46% 13.13% 47.91% -18.65% 18.99% - Horiz. % 82.69% 114.25% 161.96% 143.16% 96.79% 118.99% 100.00%
PBT 70,619 36,075 91,132 -78,463 109,840 -28,158 120,995 -8.58% YoY % 95.76% -60.41% 216.15% -171.43% 490.08% -123.27% - Horiz. % 58.37% 29.82% 75.32% -64.85% 90.78% -23.27% 100.00%
Tax -59,644 -274,383 -34,476 -21,768 -41,165 -18,629 -42,779 5.69% YoY % 78.26% -695.87% -58.38% 47.12% -120.97% 56.45% - Horiz. % 139.42% 641.40% 80.59% 50.88% 96.23% 43.55% 100.00%
NP 10,975 -238,308 56,656 -100,231 68,675 -46,787 78,216 -27.89% YoY % 104.61% -520.62% 156.53% -245.95% 246.78% -159.82% - Horiz. % 14.03% -304.68% 72.44% -128.15% 87.80% -59.82% 100.00%
NP to SH 16,783 -172,271 60,523 -80,249 72,358 -46,337 67,441 -20.67% YoY % 109.74% -384.64% 175.42% -210.91% 256.16% -168.71% - Horiz. % 24.89% -255.44% 89.74% -118.99% 107.29% -68.71% 100.00%
Tax Rate 84.46 % 760.59 % 37.83 % - % 37.48 % - % 35.36 % 15.60% YoY % -88.90% 1,910.55% 0.00% 0.00% 0.00% 0.00% - Horiz. % 238.86% 2,150.99% 106.99% 0.00% 106.00% 0.00% 100.00%
Total Cost 1,571,005 2,423,994 3,041,895 2,839,065 1,783,045 2,323,154 1,834,927 -2.55% YoY % -35.19% -20.31% 7.14% 59.23% -23.25% 26.61% - Horiz. % 85.62% 132.10% 165.78% 154.72% 97.17% 126.61% 100.00%
Net Worth 223,000 230,999 426,999 264,743 367,799 296,330 350,333 -7.25% YoY % -3.46% -45.90% 61.29% -28.02% 24.12% -15.41% - Horiz. % 63.65% 65.94% 121.88% 75.57% 104.99% 84.59% 100.00%
Dividend 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 18,000 2,249 - 6,001 13,053 - YoY % 0.00% 0.00% 700.02% 0.00% 0.00% -54.02% - Horiz. % 0.00% 0.00% 137.90% 17.24% 0.00% 45.98% 100.00%
Div Payout % - % - % 29.74 % - % - % - % 19.35 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 153.70% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 223,000 230,999 426,999 264,743 367,799 296,330 350,333 -7.25% YoY % -3.46% -45.90% 61.29% -28.02% 24.12% -15.41% - Horiz. % 63.65% 65.94% 121.88% 75.57% 104.99% 84.59% 100.00%
NOSH 100,000 100,000 100,000 74,998 75,061 75,020 75,017 4.90% YoY % 0.00% 0.00% 33.34% -0.08% 0.05% 0.00% - Horiz. % 133.30% 133.30% 133.30% 99.97% 100.06% 100.00% 100.00%
Ratio Analysis 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.69 % -10.90 % 1.83 % -3.66 % 3.71 % -2.06 % 4.09 % -25.65% YoY % 106.33% -695.63% 150.00% -198.65% 280.10% -150.37% - Horiz. % 16.87% -266.50% 44.74% -89.49% 90.71% -50.37% 100.00%
ROE 7.53 % -74.58 % 14.17 % -30.31 % 19.67 % -15.64 % 19.25 % -14.47% YoY % 110.10% -626.32% 146.75% -254.09% 225.77% -181.25% - Horiz. % 39.12% -387.43% 73.61% -157.45% 102.18% -81.25% 100.00%
Per Share 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,581.98 2,185.69 3,098.55 3,651.87 2,466.95 3,034.33 2,550.25 -7.64% YoY % -27.62% -29.46% -15.15% 48.03% -18.70% 18.98% - Horiz. % 62.03% 85.70% 121.50% 143.20% 96.73% 118.98% 100.00%
EPS 16.80 -172.30 61.60 -107.00 96.50 -61.80 89.90 -24.37% YoY % 109.75% -379.71% 157.57% -210.88% 256.15% -168.74% - Horiz. % 18.69% -191.66% 68.52% -119.02% 107.34% -68.74% 100.00%
DPS 0.00 0.00 18.00 3.00 0.00 8.00 17.40 - YoY % 0.00% 0.00% 500.00% 0.00% 0.00% -54.02% - Horiz. % 0.00% 0.00% 103.45% 17.24% 0.00% 45.98% 100.00%
NAPS 2.2300 2.3100 4.2700 3.5300 4.9000 3.9500 4.6700 -11.58% YoY % -3.46% -45.90% 20.96% -27.96% 24.05% -15.42% - Horiz. % 47.75% 49.46% 91.43% 75.59% 104.93% 84.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,000 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 395.50 546.42 774.64 684.71 462.93 569.09 478.29 -3.12% YoY % -27.62% -29.46% 13.13% 47.91% -18.65% 18.98% - Horiz. % 82.69% 114.24% 161.96% 143.16% 96.79% 118.98% 100.00%
EPS 4.20 -43.07 15.13 -20.06 18.09 -11.58 16.86 -20.66% YoY % 109.75% -384.67% 175.42% -210.89% 256.22% -168.68% - Horiz. % 24.91% -255.46% 89.74% -118.98% 107.30% -68.68% 100.00%
DPS 0.00 0.00 4.50 0.56 0.00 1.50 3.26 - YoY % 0.00% 0.00% 703.57% 0.00% 0.00% -53.99% - Horiz. % 0.00% 0.00% 138.04% 17.18% 0.00% 46.01% 100.00%
NAPS 0.5575 0.5775 1.0675 0.6619 0.9195 0.7408 0.8758 -7.25% YoY % -3.46% -45.90% 61.28% -28.02% 24.12% -15.41% - Horiz. % 63.66% 65.94% 121.89% 75.58% 104.99% 84.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.7300 3.1400 3.9900 4.4700 3.7100 3.0000 8.0000 -
P/RPS 0.17 0.14 0.13 0.12 0.15 0.10 0.31 -9.52% YoY % 21.43% 7.69% 8.33% -20.00% 50.00% -67.74% - Horiz. % 54.84% 45.16% 41.94% 38.71% 48.39% 32.26% 100.00%
P/EPS 16.27 -1.82 6.59 -4.18 3.85 -4.86 8.90 10.57% YoY % 993.96% -127.62% 257.66% -208.57% 179.22% -154.61% - Horiz. % 182.81% -20.45% 74.04% -46.97% 43.26% -54.61% 100.00%
EY 6.15 -54.86 15.17 -23.94 25.98 -20.59 11.24 -9.55% YoY % 111.21% -461.63% 163.37% -192.15% 226.18% -283.19% - Horiz. % 54.72% -488.08% 134.96% -212.99% 231.14% -183.19% 100.00%
DY 0.00 0.00 4.51 0.67 0.00 2.67 2.18 - YoY % 0.00% 0.00% 573.13% 0.00% 0.00% 22.48% - Horiz. % 0.00% 0.00% 206.88% 30.73% 0.00% 122.48% 100.00%
P/NAPS 1.22 1.36 0.93 1.27 0.76 0.76 1.71 -5.47% YoY % -10.29% 46.24% -26.77% 67.11% 0.00% -55.56% - Horiz. % 71.35% 79.53% 54.39% 74.27% 44.44% 44.44% 100.00%
Price Multiplier on Announcement Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 23/02/12 24/02/11 22/02/10 24/02/09 15/02/08 -
Price 2.8600 3.1300 4.5800 4.1500 3.4600 2.6500 7.3000 -
P/RPS 0.18 0.14 0.15 0.11 0.14 0.09 0.29 -7.63% YoY % 28.57% -6.67% 36.36% -21.43% 55.56% -68.97% - Horiz. % 62.07% 48.28% 51.72% 37.93% 48.28% 31.03% 100.00%
P/EPS 17.04 -1.82 7.57 -3.88 3.59 -4.29 8.12 13.14% YoY % 1,036.26% -124.04% 295.10% -208.08% 183.68% -152.83% - Horiz. % 209.85% -22.41% 93.23% -47.78% 44.21% -52.83% 100.00%
EY 5.87 -55.04 13.21 -25.78 27.86 -23.31 12.32 -11.61% YoY % 110.66% -516.65% 151.24% -192.53% 219.52% -289.20% - Horiz. % 47.65% -446.75% 107.22% -209.25% 226.14% -189.20% 100.00%
DY 0.00 0.00 3.93 0.72 0.00 3.02 2.38 - YoY % 0.00% 0.00% 445.83% 0.00% 0.00% 26.89% - Horiz. % 0.00% 0.00% 165.13% 30.25% 0.00% 126.89% 100.00%
P/NAPS 1.28 1.35 1.07 1.18 0.71 0.67 1.56 -3.24% YoY % -5.19% 26.17% -9.32% 66.20% 5.97% -57.05% - Horiz. % 82.05% 86.54% 68.59% 75.64% 45.51% 42.95% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
4th Qtr 2010_Notes B.pdf 
