[MSC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 123.97%
YoY- -89.01%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,132,582 3,098,551 3,242,106 3,055,024 2,825,526 2,738,834 2,465,589 17.28%
PBT 54,009 91,132 126,693 24,566 -12,392 -78,463 37,572 27.34%
Tax -31,315 -34,476 -42,346 -31,848 -26,779 -21,768 -48,722 -25.50%
NP 22,694 56,656 84,347 -7,282 -39,171 -100,231 -11,150 -
-
NP to SH 37,920 60,523 84,340 5,476 -22,842 -80,249 3,987 348.28%
-
Tax Rate 57.98% 37.83% 33.42% 129.64% - - 129.68% -
Total Cost 3,109,888 3,041,895 3,157,759 3,062,306 2,864,697 2,839,065 2,476,739 16.37%
-
Net Worth 419,999 426,999 460,132 430,011 361,821 264,725 280,515 30.84%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 30,000 30,000 14,250 14,250 2,249 2,249 - -
Div Payout % 79.11% 49.57% 16.90% 260.23% 0.00% 0.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 419,999 426,999 460,132 430,011 361,821 264,725 280,515 30.84%
NOSH 100,000 100,000 100,028 100,002 93,013 74,993 75,004 21.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.72% 1.83% 2.60% -0.24% -1.39% -3.66% -0.45% -
ROE 9.03% 14.17% 18.33% 1.27% -6.31% -30.31% 1.42% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3,132.58 3,098.55 3,241.18 3,054.94 3,037.77 3,652.11 3,287.27 -3.15%
EPS 37.92 60.52 84.32 5.48 -24.56 -107.01 5.32 269.92%
DPS 30.00 30.00 14.25 14.25 2.42 3.00 0.00 -
NAPS 4.20 4.27 4.60 4.30 3.89 3.53 3.74 8.03%
Adjusted Per Share Value based on latest NOSH - 100,002
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 745.85 737.75 771.93 727.39 672.74 652.10 587.05 17.28%
EPS 9.03 14.41 20.08 1.30 -5.44 -19.11 0.95 348.10%
DPS 7.14 7.14 3.39 3.39 0.54 0.54 0.00 -
NAPS 1.00 1.0167 1.0956 1.0238 0.8615 0.6303 0.6679 30.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.09 3.99 3.56 4.53 4.02 4.47 4.24 -
P/RPS 0.13 0.13 0.11 0.15 0.13 0.12 0.13 0.00%
P/EPS 10.79 6.59 4.22 82.73 -16.37 -4.18 79.76 -73.61%
EY 9.27 15.17 23.68 1.21 -6.11 -23.94 1.25 279.82%
DY 7.33 7.52 4.00 3.15 0.60 0.67 0.00 -
P/NAPS 0.97 0.93 0.77 1.05 1.03 1.27 1.13 -9.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 11/05/12 23/02/12 04/11/11 10/08/11 09/05/11 24/02/11 04/11/10 -
Price 4.22 4.58 3.97 4.14 4.38 4.15 4.80 -
P/RPS 0.13 0.15 0.12 0.14 0.14 0.11 0.15 -9.09%
P/EPS 11.13 7.57 4.71 75.60 -17.84 -3.88 90.30 -75.20%
EY 8.99 13.21 21.24 1.32 -5.61 -25.79 1.11 302.78%
DY 7.11 6.55 3.59 3.44 0.55 0.72 0.00 -
P/NAPS 1.00 1.07 0.86 0.96 1.13 1.18 1.28 -15.16%

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