[MSC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.83%
YoY- 282.8%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,631,374 3,087,616 3,098,551 3,330,057 3,181,000 2,951,492 2,738,834 -2.63%
PBT -136,706 34,800 91,132 201,434 198,342 183,292 -78,463 44.84%
Tax 16,124 -40,240 -34,476 -51,857 -58,250 -52,884 -21,768 -
NP -120,582 -5,440 56,656 149,577 140,092 130,408 -100,231 13.12%
-
NP to SH -81,078 22,692 60,523 141,852 129,154 113,104 -80,248 0.68%
-
Tax Rate - 115.63% 37.83% 25.74% 29.37% 28.85% - -
Total Cost 2,751,956 3,093,056 3,041,895 3,180,480 3,040,908 2,821,084 2,839,065 -2.05%
-
Net Worth 370,000 419,999 426,999 449,393 415,068 361,821 264,743 25.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 18,000 - 23,166 - - -
Div Payout % - - 29.74% - 17.94% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 370,000 419,999 426,999 449,393 415,068 361,821 264,743 25.02%
NOSH 100,000 100,000 100,000 97,694 96,527 93,013 74,998 21.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -4.58% -0.18% 1.83% 4.49% 4.40% 4.42% -3.66% -
ROE -21.91% 5.40% 14.17% 31.57% 31.12% 31.26% -30.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,631.37 3,087.62 3,098.55 3,408.65 3,295.43 3,173.20 3,651.87 -19.64%
EPS -81.00 22.80 61.60 145.20 133.80 121.60 -107.00 -16.95%
DPS 0.00 0.00 18.00 0.00 24.00 0.00 0.00 -
NAPS 3.70 4.20 4.27 4.60 4.30 3.89 3.53 3.18%
Adjusted Per Share Value based on latest NOSH - 100,028
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 626.52 735.15 737.75 792.87 757.38 702.74 652.10 -2.63%
EPS -19.30 5.40 14.41 33.77 30.75 26.93 -19.11 0.66%
DPS 0.00 0.00 4.29 0.00 5.52 0.00 0.00 -
NAPS 0.881 1.00 1.0167 1.07 0.9883 0.8615 0.6303 25.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.80 4.09 3.99 3.56 4.53 4.02 4.47 -
P/RPS 0.14 0.13 0.13 0.10 0.14 0.13 0.12 10.83%
P/EPS -4.69 18.02 6.59 2.45 3.39 3.31 -4.18 7.98%
EY -21.34 5.55 15.17 40.79 29.54 30.25 -23.94 -7.38%
DY 0.00 0.00 4.51 0.00 5.30 0.00 0.00 -
P/NAPS 1.03 0.97 0.93 0.77 1.05 1.03 1.27 -13.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 08/08/12 11/05/12 23/02/12 04/11/11 10/08/11 09/05/11 24/02/11 -
Price 3.76 4.22 4.58 3.97 4.14 4.38 4.15 -
P/RPS 0.14 0.14 0.15 0.12 0.13 0.14 0.11 17.45%
P/EPS -4.64 18.60 7.57 2.73 3.09 3.60 -3.88 12.67%
EY -21.56 5.38 13.21 36.57 32.32 27.76 -25.78 -11.24%
DY 0.00 0.00 3.93 0.00 5.80 0.00 0.00 -
P/NAPS 1.02 1.00 1.07 0.86 0.96 1.13 1.18 -9.26%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment