[MSC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 208.37%
YoY- 256.16%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,465,589 2,356,290 2,151,253 1,851,721 1,785,502 1,877,741 2,055,418 12.88%
PBT 37,572 104,477 98,749 109,841 -65,562 -60,208 -62,782 -
Tax -48,722 -56,520 -49,939 -41,165 -8,152 -8,876 -10,106 185.11%
NP -11,150 47,957 48,810 68,676 -73,714 -69,084 -72,888 -71.36%
-
NP to SH 3,987 49,812 48,818 72,359 -66,768 -63,273 -67,235 -
-
Tax Rate 129.68% 54.10% 50.57% 37.48% - - - -
Total Cost 2,476,739 2,308,333 2,102,443 1,783,045 1,859,216 1,946,825 2,128,306 10.62%
-
Net Worth 280,515 269,614 259,776 299,278 306,680 300,602 293,661 -3.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 280,515 269,614 259,776 299,278 306,680 300,602 293,661 -3.00%
NOSH 75,004 75,311 75,079 74,078 74,982 75,150 74,533 0.42%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.45% 2.04% 2.27% 3.71% -4.13% -3.68% -3.55% -
ROE 1.42% 18.48% 18.79% 24.18% -21.77% -21.05% -22.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3,287.27 3,128.73 2,865.29 2,499.66 2,381.21 2,498.64 2,757.72 12.41%
EPS 5.32 66.14 65.02 97.68 -89.04 -84.20 -90.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.58 3.46 4.04 4.09 4.00 3.94 -3.41%
Adjusted Per Share Value based on latest NOSH - 74,078
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 587.05 561.02 512.20 440.89 425.12 447.08 489.39 12.88%
EPS 0.95 11.86 11.62 17.23 -15.90 -15.07 -16.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6419 0.6185 0.7126 0.7302 0.7157 0.6992 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.24 3.36 3.11 3.71 3.12 3.00 2.16 -
P/RPS 0.13 0.11 0.11 0.15 0.13 0.12 0.08 38.17%
P/EPS 79.76 5.08 4.78 3.80 -3.50 -3.56 -2.39 -
EY 1.25 19.68 20.91 26.33 -28.54 -28.07 -41.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.90 0.92 0.76 0.75 0.55 61.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 10/08/10 11/05/10 22/02/10 04/11/09 12/08/09 11/05/09 -
Price 4.80 3.95 3.28 3.46 3.30 3.28 3.12 -
P/RPS 0.15 0.13 0.11 0.14 0.14 0.13 0.11 22.94%
P/EPS 90.30 5.97 5.04 3.54 -3.71 -3.90 -3.46 -
EY 1.11 16.74 19.82 28.23 -26.98 -25.67 -28.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.10 0.95 0.86 0.81 0.82 0.79 37.90%

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