[MSC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 240.94%
YoY- 197.06%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,098,551 3,330,057 3,181,000 2,951,492 2,738,834 2,659,028 2,548,620 13.87%
PBT 91,132 201,434 198,342 183,292 -78,463 -72,106 -7,716 -
Tax -34,476 -51,857 -58,250 -52,884 -21,768 -24,420 -38,090 -6.41%
NP 56,656 149,577 140,092 130,408 -100,231 -96,526 -45,806 -
-
NP to SH 60,523 141,852 129,154 113,104 -80,248 -77,600 -42,296 -
-
Tax Rate 37.83% 25.74% 29.37% 28.85% - - - -
Total Cost 3,041,895 3,180,480 3,040,908 2,821,084 2,839,065 2,755,554 2,594,426 11.15%
-
Net Worth 426,999 449,393 415,068 361,821 264,743 280,499 268,474 36.13%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,000 - 23,166 - - - - -
Div Payout % 29.74% - 17.94% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 426,999 449,393 415,068 361,821 264,743 280,499 268,474 36.13%
NOSH 100,000 97,694 96,527 93,013 74,998 74,999 74,992 21.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.83% 4.49% 4.40% 4.42% -3.66% -3.63% -1.80% -
ROE 14.17% 31.57% 31.12% 31.26% -30.31% -27.66% -15.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3,098.55 3,408.65 3,295.43 3,173.20 3,651.87 3,545.37 3,398.48 -5.95%
EPS 61.60 145.20 133.80 121.60 -107.00 -103.47 -56.40 -
DPS 18.00 0.00 24.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 4.60 4.30 3.89 3.53 3.74 3.58 12.43%
Adjusted Per Share Value based on latest NOSH - 93,013
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 737.75 792.87 757.38 702.74 652.10 633.10 606.81 13.87%
EPS 14.41 33.77 30.75 26.93 -19.11 -18.48 -10.07 -
DPS 4.29 0.00 5.52 0.00 0.00 0.00 0.00 -
NAPS 1.0167 1.07 0.9883 0.8615 0.6303 0.6679 0.6392 36.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.99 3.56 4.53 4.02 4.47 4.24 3.36 -
P/RPS 0.13 0.10 0.14 0.13 0.12 0.12 0.10 19.05%
P/EPS 6.59 2.45 3.39 3.31 -4.18 -4.10 -5.96 -
EY 15.17 40.79 29.54 30.25 -23.94 -24.40 -16.79 -
DY 4.51 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 1.05 1.03 1.27 1.13 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 04/11/11 10/08/11 09/05/11 24/02/11 04/11/10 10/08/10 -
Price 4.58 3.97 4.14 4.38 4.15 4.80 3.95 -
P/RPS 0.15 0.12 0.13 0.14 0.11 0.14 0.12 15.99%
P/EPS 7.57 2.73 3.09 3.60 -3.88 -4.64 -7.00 -
EY 13.21 36.57 32.32 27.76 -25.78 -21.56 -14.28 -
DY 3.93 0.00 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.86 0.96 1.13 1.18 1.28 1.10 -1.82%

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