[MSC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.35%
YoY- 266.01%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,322,990 2,358,282 2,823,738 3,132,582 3,098,551 3,242,106 3,055,024 -16.62%
PBT -78,718 -127,304 -76,392 54,009 91,132 126,693 24,566 -
Tax -159,590 4,953 2,711 -31,315 -34,476 -42,346 -31,848 191.40%
NP -238,308 -122,351 -73,681 22,694 56,656 84,347 -7,282 912.35%
-
NP to SH -172,271 -87,331 -44,593 37,920 60,523 84,340 5,476 -
-
Tax Rate - - - 57.98% 37.83% 33.42% 129.64% -
Total Cost 2,561,298 2,480,633 2,897,419 3,109,888 3,041,895 3,157,759 3,062,306 -11.18%
-
Net Worth 230,999 360,999 370,000 419,999 426,999 460,132 430,011 -33.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 18,000 18,000 30,000 30,000 14,250 14,250 -
Div Payout % - 0.00% 0.00% 79.11% 49.57% 16.90% 260.23% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 230,999 360,999 370,000 419,999 426,999 460,132 430,011 -33.79%
NOSH 100,000 100,000 100,000 100,000 100,000 100,028 100,002 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -10.26% -5.19% -2.61% 0.72% 1.83% 2.60% -0.24% -
ROE -74.58% -24.19% -12.05% 9.03% 14.17% 18.33% 1.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,322.99 2,358.28 2,823.74 3,132.58 3,098.55 3,241.18 3,054.94 -16.62%
EPS -172.27 -87.33 -44.59 37.92 60.52 84.32 5.48 -
DPS 0.00 18.00 18.00 30.00 30.00 14.25 14.25 -
NAPS 2.31 3.61 3.70 4.20 4.27 4.60 4.30 -33.79%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 553.09 561.50 672.32 745.85 737.75 771.93 727.39 -16.62%
EPS -41.02 -20.79 -10.62 9.03 14.41 20.08 1.30 -
DPS 0.00 4.29 4.29 7.14 7.14 3.39 3.39 -
NAPS 0.55 0.8595 0.881 1.00 1.0167 1.0956 1.0238 -33.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.14 3.15 3.80 4.09 3.99 3.56 4.53 -
P/RPS 0.14 0.13 0.13 0.13 0.13 0.11 0.15 -4.47%
P/EPS -1.82 -3.61 -8.52 10.79 6.59 4.22 82.73 -
EY -54.86 -27.72 -11.74 9.27 15.17 23.68 1.21 -
DY 0.00 5.71 4.74 7.33 7.52 4.00 3.15 -
P/NAPS 1.36 0.87 1.03 0.97 0.93 0.77 1.05 18.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 06/11/12 08/08/12 11/05/12 23/02/12 04/11/11 10/08/11 -
Price 3.13 3.21 3.76 4.22 4.58 3.97 4.14 -
P/RPS 0.13 0.14 0.13 0.13 0.15 0.12 0.14 -4.79%
P/EPS -1.82 -3.68 -8.43 11.13 7.57 4.71 75.60 -
EY -55.04 -27.21 -11.86 8.99 13.21 21.24 1.32 -
DY 0.00 5.61 4.79 7.11 6.55 3.59 3.44 -
P/NAPS 1.35 0.89 1.02 1.00 1.07 0.86 0.96 25.38%

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