[MSC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.41%
YoY- -210.9%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,330,057 3,181,000 2,951,492 2,738,834 2,659,028 2,548,620 2,604,724 17.77%
PBT 201,434 198,342 183,292 -78,463 -72,106 -7,716 -80,992 -
Tax -51,857 -58,250 -52,884 -21,768 -24,420 -38,090 -32,840 35.56%
NP 149,577 140,092 130,408 -100,231 -96,526 -45,806 -113,832 -
-
NP to SH 141,852 129,154 113,104 -80,248 -77,600 -42,296 -116,524 -
-
Tax Rate 25.74% 29.37% 28.85% - - - - -
Total Cost 3,180,480 3,040,908 2,821,084 2,839,065 2,755,554 2,594,426 2,718,556 11.01%
-
Net Worth 449,393 415,068 361,821 264,743 280,499 268,474 259,776 44.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 23,166 - - - - - -
Div Payout % - 17.94% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 449,393 415,068 361,821 264,743 280,499 268,474 259,776 44.05%
NOSH 97,694 96,527 93,013 74,998 74,999 74,992 75,079 19.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.49% 4.40% 4.42% -3.66% -3.63% -1.80% -4.37% -
ROE 31.57% 31.12% 31.26% -30.31% -27.66% -15.75% -44.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3,408.65 3,295.43 3,173.20 3,651.87 3,545.37 3,398.48 3,469.27 -1.16%
EPS 145.20 133.80 121.60 -107.00 -103.47 -56.40 -155.20 -
DPS 0.00 24.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 4.30 3.89 3.53 3.74 3.58 3.46 20.88%
Adjusted Per Share Value based on latest NOSH - 74,993
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 792.87 757.38 702.74 652.10 633.10 606.81 620.17 17.77%
EPS 33.77 30.75 26.93 -19.11 -18.48 -10.07 -27.74 -
DPS 0.00 5.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.9883 0.8615 0.6303 0.6679 0.6392 0.6185 44.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.56 4.53 4.02 4.47 4.24 3.36 3.11 -
P/RPS 0.10 0.14 0.13 0.12 0.12 0.10 0.09 7.26%
P/EPS 2.45 3.39 3.31 -4.18 -4.10 -5.96 -2.00 -
EY 40.79 29.54 30.25 -23.94 -24.40 -16.79 -49.90 -
DY 0.00 5.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 1.03 1.27 1.13 0.94 0.90 -9.86%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 10/08/11 09/05/11 24/02/11 04/11/10 10/08/10 11/05/10 -
Price 3.97 4.14 4.38 4.15 4.80 3.95 3.28 -
P/RPS 0.12 0.13 0.14 0.11 0.14 0.12 0.09 21.12%
P/EPS 2.73 3.09 3.60 -3.88 -4.64 -7.00 -2.11 -
EY 36.57 32.32 27.76 -25.78 -21.56 -14.28 -47.32 -
DY 0.00 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 1.13 1.18 1.28 1.10 0.95 -6.41%

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