[MSC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 385.03%
YoY- -66.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,343,032 3,330,057 2,659,028 1,840,537 2,495,024 1,570,813 1,440,254 8.44%
PBT -89,813 201,434 -72,106 24,250 74,124 57,557 46,570 -
Tax 714 -51,857 -24,420 -14,344 -28,313 -23,581 -12,705 -
NP -89,098 149,577 -96,526 9,906 45,810 33,976 33,865 -
-
NP to SH -55,286 141,852 -77,600 13,561 40,804 29,476 36,085 -
-
Tax Rate - 25.74% - 59.15% 38.20% 40.97% 27.28% -
Total Cost 2,432,130 3,180,480 2,755,554 1,830,630 2,449,213 1,536,837 1,406,389 9.54%
-
Net Worth 360,999 449,393 280,499 305,877 369,036 312,495 291,631 3.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 8,000 14,588 21,591 -
Div Payout % - - - - 19.61% 49.49% 59.83% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 360,999 449,393 280,499 305,877 369,036 312,495 291,631 3.61%
NOSH 100,000 97,694 74,999 74,786 75,007 74,938 74,969 4.91%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.80% 4.49% -3.63% 0.54% 1.84% 2.16% 2.35% -
ROE -15.31% 31.57% -27.66% 4.43% 11.06% 9.43% 12.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,343.03 3,408.65 3,545.37 2,461.05 3,326.37 2,096.12 1,921.12 3.36%
EPS -55.33 145.20 -103.47 18.13 54.40 39.33 48.13 -
DPS 0.00 0.00 0.00 0.00 10.67 19.47 28.80 -
NAPS 3.61 4.60 3.74 4.09 4.92 4.17 3.89 -1.23%
Adjusted Per Share Value based on latest NOSH - 74,982
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 557.86 792.87 633.10 438.22 594.05 374.00 342.92 8.44%
EPS -13.16 33.77 -18.48 3.23 9.72 7.02 8.59 -
DPS 0.00 0.00 0.00 0.00 1.90 3.47 5.14 -
NAPS 0.8595 1.07 0.6679 0.7283 0.8787 0.744 0.6944 3.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.15 3.56 4.24 3.12 5.05 8.30 6.00 -
P/RPS 0.13 0.10 0.12 0.13 0.15 0.40 0.31 -13.47%
P/EPS -5.70 2.45 -4.10 17.21 9.28 21.10 12.47 -
EY -17.55 40.79 -24.40 5.81 10.77 4.74 8.02 -
DY 0.00 0.00 0.00 0.00 2.11 2.35 4.80 -
P/NAPS 0.87 0.77 1.13 0.76 1.03 1.99 1.54 -9.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 04/11/11 04/11/10 04/11/09 06/11/08 02/11/07 27/10/06 -
Price 3.21 3.97 4.80 3.30 3.10 8.50 6.00 -
P/RPS 0.14 0.12 0.14 0.13 0.09 0.41 0.31 -12.39%
P/EPS -5.81 2.73 -4.64 18.20 5.70 21.61 12.47 -
EY -17.22 36.57 -21.56 5.49 17.55 4.63 8.02 -
DY 0.00 0.00 0.00 0.00 3.44 2.29 4.80 -
P/NAPS 0.89 0.86 1.28 0.81 0.63 2.04 1.54 -8.72%

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