[MSC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.19%
YoY- 405.36%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,721,612 1,650,956 2,631,374 3,181,000 2,548,620 1,539,482 2,336,734 -4.96%
PBT 60,184 60,332 -136,706 198,342 -7,716 3,010 67,112 -1.79%
Tax -88,580 -39,024 16,124 -58,250 -38,090 -7,380 -26,886 21.97%
NP -28,396 21,308 -120,582 140,092 -45,806 -4,370 40,226 -
-
NP to SH -28,150 20,342 -81,078 129,154 -42,296 2,796 36,670 -
-
Tax Rate 147.18% 64.68% - 29.37% - 245.18% 40.06% -
Total Cost 1,750,008 1,629,648 2,751,956 3,040,908 2,594,426 1,543,852 2,296,508 -4.42%
-
Net Worth 225,000 241,000 370,000 415,068 268,474 294,315 353,925 -7.26%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 23,166 - - 12,022 -
Div Payout % - - - 17.94% - - 32.79% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 225,000 241,000 370,000 415,068 268,474 294,315 353,925 -7.26%
NOSH 100,000 100,000 100,000 96,527 74,992 73,578 75,143 4.87%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -1.65% 1.29% -4.58% 4.40% -1.80% -0.28% 1.72% -
ROE -12.51% 8.44% -21.91% 31.12% -15.75% 0.95% 10.36% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,721.61 1,650.96 2,631.37 3,295.43 3,398.48 2,092.29 3,109.70 -9.38%
EPS -28.20 20.40 -81.00 133.80 -56.40 3.80 48.80 -
DPS 0.00 0.00 0.00 24.00 0.00 0.00 16.00 -
NAPS 2.25 2.41 3.70 4.30 3.58 4.00 4.71 -11.57%
Adjusted Per Share Value based on latest NOSH - 100,002
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 409.91 393.08 626.52 757.38 606.81 366.54 556.37 -4.96%
EPS -6.70 4.84 -19.30 30.75 -10.07 0.67 8.73 -
DPS 0.00 0.00 0.00 5.52 0.00 0.00 2.86 -
NAPS 0.5357 0.5738 0.881 0.9883 0.6392 0.7008 0.8427 -7.26%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.38 3.25 3.80 4.53 3.36 3.00 8.10 -
P/RPS 0.20 0.20 0.14 0.14 0.10 0.14 0.26 -4.27%
P/EPS -12.01 15.98 -4.69 3.39 -5.96 78.95 16.60 -
EY -8.33 6.26 -21.34 29.54 -16.79 1.27 6.02 -
DY 0.00 0.00 0.00 5.30 0.00 0.00 1.98 -
P/NAPS 1.50 1.35 1.03 1.05 0.94 0.75 1.72 -2.25%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 06/08/13 08/08/12 10/08/11 10/08/10 12/08/09 12/08/08 -
Price 3.21 3.36 3.76 4.14 3.95 3.28 6.75 -
P/RPS 0.19 0.20 0.14 0.13 0.12 0.16 0.22 -2.41%
P/EPS -11.40 16.52 -4.64 3.09 -7.00 86.32 13.83 -
EY -8.77 6.05 -21.56 32.32 -14.28 1.16 7.23 -
DY 0.00 0.00 0.00 5.80 0.00 0.00 2.37 -
P/NAPS 1.43 1.39 1.02 0.96 1.10 0.82 1.43 0.00%

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