[MSC] QoQ TTM 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- -2112.77%
YoY- -210.9%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,242,106 3,055,024 2,825,526 2,738,834 2,465,589 2,356,290 2,151,253 31.41%
PBT 126,693 24,566 -12,392 -78,463 37,572 104,477 98,749 18.05%
Tax -42,346 -31,848 -26,779 -21,768 -48,722 -56,520 -49,939 -10.40%
NP 84,347 -7,282 -39,171 -100,231 -11,150 47,957 48,810 43.95%
-
NP to SH 84,340 5,476 -22,842 -80,249 3,987 49,812 48,818 43.93%
-
Tax Rate 33.42% 129.64% - - 129.68% 54.10% 50.57% -
Total Cost 3,157,759 3,062,306 2,864,697 2,839,065 2,476,739 2,308,333 2,102,443 31.11%
-
Net Worth 460,132 430,011 361,821 264,725 280,515 269,614 259,776 46.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 14,250 14,250 2,249 2,249 - - - -
Div Payout % 16.90% 260.23% 0.00% 0.00% - - - -
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 460,132 430,011 361,821 264,725 280,515 269,614 259,776 46.34%
NOSH 100,028 100,002 93,013 74,993 75,004 75,311 75,079 21.05%
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 2.60% -0.24% -1.39% -3.66% -0.45% 2.04% 2.27% -
ROE 18.33% 1.27% -6.31% -30.31% 1.42% 18.48% 18.79% -
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 3,241.18 3,054.94 3,037.77 3,652.11 3,287.27 3,128.73 2,865.29 8.55%
EPS 84.32 5.48 -24.56 -107.01 5.32 66.14 65.02 18.90%
DPS 14.25 14.25 2.42 3.00 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 771.93 727.39 672.74 652.10 587.05 561.02 512.20 31.41%
EPS 20.08 1.30 -5.44 -19.11 0.95 11.86 11.62 43.95%
DPS 3.39 3.39 0.54 0.54 0.00 0.00 0.00 -
NAPS 1.0956 1.0238 0.8615 0.6303 0.6679 0.6419 0.6185 46.34%
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 0.11 0.15 0.13 0.12 0.13 0.11 0.11 0.00%
P/EPS 4.22 82.73 -16.37 -4.18 79.76 5.08 4.78 -7.96%
EY 23.68 1.21 -6.11 -23.94 1.25 19.68 20.91 8.63%
DY 4.00 3.15 0.60 0.67 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 0.14 0.14 0.11 0.15 0.13 0.11 5.96%
P/EPS 4.71 75.60 -17.84 -3.88 90.30 5.97 5.04 -4.41%
EY 21.24 1.32 -5.61 -25.79 1.11 16.74 19.82 4.71%
DY 3.59 3.44 0.55 0.72 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