[MSC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.1%
YoY- -188.19%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,851,721 1,785,502 1,877,741 2,055,418 2,276,367 2,606,301 2,393,922 -15.69%
PBT 109,841 -65,562 -60,208 -62,782 -28,158 133,420 127,749 -9.55%
Tax -41,165 -8,152 -8,876 -10,106 -18,629 -46,328 -45,672 -6.67%
NP 68,676 -73,714 -69,084 -72,888 -46,787 87,092 82,077 -11.17%
-
NP to SH 72,359 -66,768 -63,273 -67,235 -46,337 75,937 71,129 1.14%
-
Tax Rate 37.48% - - - - 34.72% 35.75% -
Total Cost 1,783,045 1,859,216 1,946,825 2,128,306 2,323,154 2,519,209 2,311,845 -15.85%
-
Net Worth 299,278 306,680 300,602 293,661 298,559 368,040 356,429 -10.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 299,278 306,680 300,602 293,661 298,559 368,040 356,429 -10.96%
NOSH 74,078 74,982 75,150 74,533 75,015 74,804 75,675 -1.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.71% -4.13% -3.68% -3.55% -2.06% 3.34% 3.43% -
ROE 24.18% -21.77% -21.05% -22.90% -15.52% 20.63% 19.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,499.66 2,381.21 2,498.64 2,757.72 3,034.55 3,484.13 3,163.43 -14.49%
EPS 97.68 -89.04 -84.20 -90.21 -61.77 101.51 93.99 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 4.09 4.00 3.94 3.98 4.92 4.71 -9.69%
Adjusted Per Share Value based on latest NOSH - 74,533
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 440.89 425.12 447.08 489.39 541.99 620.55 569.98 -15.69%
EPS 17.23 -15.90 -15.07 -16.01 -11.03 18.08 16.94 1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7126 0.7302 0.7157 0.6992 0.7109 0.8763 0.8486 -10.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.71 3.12 3.00 2.16 3.00 5.05 8.10 -
P/RPS 0.15 0.13 0.12 0.08 0.10 0.14 0.26 -30.62%
P/EPS 3.80 -3.50 -3.56 -2.39 -4.86 4.97 8.62 -41.99%
EY 26.33 -28.54 -28.07 -41.76 -20.59 20.10 11.60 72.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 0.75 0.55 0.75 1.03 1.72 -34.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 04/11/09 12/08/09 11/05/09 24/02/09 06/11/08 12/08/08 -
Price 3.46 3.30 3.28 3.12 2.65 3.10 6.75 -
P/RPS 0.14 0.14 0.13 0.11 0.09 0.09 0.21 -23.62%
P/EPS 3.54 -3.71 -3.90 -3.46 -4.29 3.05 7.18 -37.50%
EY 28.23 -26.98 -25.67 -28.91 -23.31 32.75 13.92 60.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.82 0.79 0.67 0.63 1.43 -28.68%

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