[MSC] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 13.05%
YoY- 99.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,276,367 2,606,301 2,393,922 2,127,870 1,913,143 1,735,623 1,641,241 24.24%
PBT -28,158 133,420 127,749 136,352 120,995 72,920 67,190 -
Tax -18,629 -46,328 -45,672 -46,878 -42,779 -28,369 -23,505 -14.29%
NP -46,787 87,092 82,077 89,474 78,216 44,551 43,685 -
-
NP to SH -46,337 75,937 71,129 76,240 67,441 36,553 36,343 -
-
Tax Rate - 34.72% 35.75% 34.38% 35.36% 38.90% 34.98% -
Total Cost 2,323,154 2,519,209 2,311,845 2,038,396 1,834,927 1,691,072 1,597,556 28.20%
-
Net Worth 298,559 368,040 356,429 361,689 350,512 314,224 308,348 -2.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 298,559 368,040 356,429 361,689 350,512 314,224 308,348 -2.11%
NOSH 75,015 74,804 75,675 75,039 75,056 75,353 74,660 0.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.06% 3.34% 3.43% 4.20% 4.09% 2.57% 2.66% -
ROE -15.52% 20.63% 19.96% 21.08% 19.24% 11.63% 11.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3,034.55 3,484.13 3,163.43 2,835.68 2,548.94 2,303.31 2,198.27 23.85%
EPS -61.77 101.51 93.99 101.60 89.85 48.51 48.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 4.92 4.71 4.82 4.67 4.17 4.13 -2.42%
Adjusted Per Share Value based on latest NOSH - 75,039
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 541.99 620.55 569.98 506.64 455.51 413.24 390.77 24.24%
EPS -11.03 18.08 16.94 18.15 16.06 8.70 8.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7109 0.8763 0.8486 0.8612 0.8346 0.7482 0.7342 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.00 5.05 8.10 8.10 8.00 8.30 6.50 -
P/RPS 0.10 0.14 0.26 0.29 0.31 0.36 0.30 -51.76%
P/EPS -4.86 4.97 8.62 7.97 8.90 17.11 13.35 -
EY -20.59 20.10 11.60 12.54 11.23 5.84 7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.03 1.72 1.68 1.71 1.99 1.57 -38.75%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 -
Price 2.65 3.10 6.75 8.70 7.30 8.50 8.20 -
P/RPS 0.09 0.09 0.21 0.31 0.29 0.37 0.37 -60.86%
P/EPS -4.29 3.05 7.18 8.56 8.12 17.52 16.85 -
EY -23.31 32.75 13.92 11.68 12.31 5.71 5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 1.43 1.80 1.56 2.04 1.99 -51.44%

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