[MSC] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -179.68%
YoY- 70.68%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,503,740 1,772,133 1,852,980 1,661,082 2,343,032 3,330,057 2,659,028 -9.05%
PBT 62,128 10,161 52,465 22,306 -89,813 201,434 -72,106 -
Tax -19,528 -6,665 -65,087 -38,575 714 -51,857 -24,420 -3.65%
NP 42,600 3,496 -12,622 -16,269 -89,098 149,577 -96,526 -
-
NP to SH 42,601 3,501 -12,472 -16,208 -55,286 141,852 -77,600 -
-
Tax Rate 31.43% 65.59% 124.06% 172.94% - 25.74% - -
Total Cost 1,461,140 1,768,637 1,865,602 1,677,351 2,432,130 3,180,480 2,755,554 -10.02%
-
Net Worth 271,000 240,380 225,000 220,000 360,999 449,393 280,499 -0.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 271,000 240,380 225,000 220,000 360,999 449,393 280,499 -0.57%
NOSH 100,000 100,000 100,000 100,000 100,000 97,694 74,999 4.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.83% 0.20% -0.68% -0.98% -3.80% 4.49% -3.63% -
ROE 15.72% 1.46% -5.54% -7.37% -15.31% 31.57% -27.66% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,503.74 1,754.59 1,852.98 1,661.08 2,343.03 3,408.65 3,545.37 -13.30%
EPS 42.67 3.47 -12.53 -16.27 -55.33 145.20 -103.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.38 2.25 2.20 3.61 4.60 3.74 -5.22%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 358.03 421.94 441.19 395.50 557.86 792.87 633.10 -9.05%
EPS 10.14 0.83 -2.97 -3.86 -13.16 33.77 -18.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6452 0.5723 0.5357 0.5238 0.8595 1.07 0.6679 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.55 2.29 3.26 2.69 3.15 3.56 4.24 -
P/RPS 0.24 0.16 0.18 0.16 0.13 0.10 0.12 12.23%
P/EPS 8.33 66.06 -26.14 -16.60 -5.70 2.45 -4.10 -
EY 12.00 1.51 -3.83 -6.03 -17.55 40.79 -24.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.96 1.45 1.22 0.87 0.77 1.13 2.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 04/11/16 09/11/15 10/11/14 12/11/13 06/11/12 04/11/11 04/11/10 -
Price 3.78 2.35 3.18 2.97 3.21 3.97 4.80 -
P/RPS 0.25 0.16 0.17 0.18 0.14 0.12 0.14 10.13%
P/EPS 8.87 67.79 -25.50 -18.32 -5.81 2.73 -4.64 -
EY 11.27 1.48 -3.92 -5.46 -17.22 36.57 -21.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.99 1.41 1.35 0.89 0.86 1.28 1.38%

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