[MSC] YoY Annualized Quarter 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- 51.74%
YoY- -136.52%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,087,616 2,951,492 2,604,724 1,406,596 2,290,392 1,431,484 1,226,528 16.61%
PBT 34,800 183,292 -80,992 -36,624 101,872 40,444 55,124 -7.37%
Tax -40,240 -52,884 -32,840 2,256 -31,836 -15,440 -17,976 14.36%
NP -5,440 130,408 -113,832 -34,368 70,036 25,004 37,148 -
-
NP to SH 22,692 113,104 -116,524 -22,360 61,232 26,036 37,148 -7.87%
-
Tax Rate 115.63% 28.85% - - 31.25% 38.18% 32.61% -
Total Cost 3,093,056 2,821,084 2,718,556 1,440,964 2,220,356 1,406,480 1,189,380 17.25%
-
Net Worth 419,999 361,821 259,776 293,661 361,689 306,745 302,184 5.63%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 38,862 -
Div Payout % - - - - - - 104.62% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 419,999 361,821 259,776 293,661 361,689 306,745 302,184 5.63%
NOSH 100,000 93,013 75,079 74,533 75,039 74,816 71,438 5.76%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -0.18% 4.42% -4.37% -2.44% 3.06% 1.75% 3.03% -
ROE 5.40% 31.26% -44.86% -7.61% 16.93% 8.49% 12.29% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3,087.62 3,173.20 3,469.27 1,887.20 3,052.26 1,913.34 1,716.90 10.26%
EPS 22.80 121.60 -155.20 -30.00 81.60 34.80 52.00 -12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 54.40 -
NAPS 4.20 3.89 3.46 3.94 4.82 4.10 4.23 -0.11%
Adjusted Per Share Value based on latest NOSH - 74,533
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 735.15 702.74 620.17 334.90 545.33 340.83 292.03 16.61%
EPS 5.40 26.93 -27.74 -5.32 14.58 6.20 8.84 -7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.25 -
NAPS 1.00 0.8615 0.6185 0.6992 0.8612 0.7303 0.7195 5.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.09 4.02 3.11 2.16 8.10 6.15 6.00 -
P/RPS 0.13 0.13 0.09 0.11 0.27 0.32 0.35 -15.20%
P/EPS 18.02 3.31 -2.00 -7.20 9.93 17.67 11.54 7.70%
EY 5.55 30.25 -49.90 -13.89 10.07 5.66 8.67 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.07 -
P/NAPS 0.97 1.03 0.90 0.55 1.68 1.50 1.42 -6.14%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 11/05/12 09/05/11 11/05/10 11/05/09 12/05/08 08/05/07 03/05/06 -
Price 4.22 4.38 3.28 3.12 8.70 7.45 6.00 -
P/RPS 0.14 0.14 0.09 0.17 0.29 0.39 0.35 -14.15%
P/EPS 18.60 3.60 -2.11 -10.40 10.66 21.41 11.54 8.27%
EY 5.38 27.76 -47.32 -9.62 9.38 4.67 8.67 -7.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.07 -
P/NAPS 1.00 1.13 0.95 0.79 1.80 1.82 1.42 -5.67%

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