[MSC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 19.77%
YoY- 25.18%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,590,500 1,274,310 769,741 1,168,367 687,588 694,051 875,315 10.46%
PBT 99,171 -3,858 1,505 33,556 26,802 24,292 59,004 9.03%
Tax -29,125 -19,045 -3,690 -13,443 -10,550 -7,257 -17,467 8.89%
NP 70,046 -22,903 -2,185 20,113 16,252 17,035 41,537 9.09%
-
NP to SH 64,577 -21,148 1,398 18,335 14,647 19,814 33,195 11.72%
-
Tax Rate 29.37% - 245.18% 40.06% 39.36% 29.87% 29.60% -
Total Cost 1,520,454 1,297,213 771,926 1,148,254 671,336 677,016 833,778 10.52%
-
Net Worth 415,068 268,474 294,315 353,925 310,215 290,455 255,519 8.41%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 11,583 - - 6,011 6,609 10,207 13,487 -2.50%
Div Payout % 17.94% - - 32.79% 45.13% 51.52% 40.63% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 415,068 268,474 294,315 353,925 310,215 290,455 255,519 8.41%
NOSH 96,527 74,992 73,578 75,143 75,112 75,053 74,932 4.30%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.40% -1.80% -0.28% 1.72% 2.36% 2.45% 4.75% -
ROE 15.56% -7.88% 0.48% 5.18% 4.72% 6.82% 12.99% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,647.71 1,699.24 1,046.14 1,554.85 915.41 924.75 1,168.14 5.89%
EPS 66.90 -28.20 1.90 24.40 19.50 26.40 44.30 7.10%
DPS 12.00 0.00 0.00 8.00 8.80 13.60 18.00 -6.53%
NAPS 4.30 3.58 4.00 4.71 4.13 3.87 3.41 3.93%
Adjusted Per Share Value based on latest NOSH - 75,675
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 378.69 303.41 183.27 278.18 163.71 165.25 208.41 10.46%
EPS 15.38 -5.04 0.33 4.37 3.49 4.72 7.90 11.73%
DPS 2.76 0.00 0.00 1.43 1.57 2.43 3.21 -2.48%
NAPS 0.9883 0.6392 0.7008 0.8427 0.7386 0.6916 0.6084 8.41%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.53 3.36 3.00 8.10 6.50 6.00 6.00 -
P/RPS 0.27 0.20 0.29 0.52 0.71 0.65 0.51 -10.05%
P/EPS 6.77 -11.91 157.89 33.20 33.33 22.73 13.54 -10.90%
EY 14.77 -8.39 0.63 3.01 3.00 4.40 7.38 12.25%
DY 2.65 0.00 0.00 0.99 1.35 2.27 3.00 -2.04%
P/NAPS 1.05 0.94 0.75 1.72 1.57 1.55 1.76 -8.24%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 10/08/11 10/08/10 12/08/09 12/08/08 07/08/07 19/09/06 28/07/05 -
Price 4.14 3.95 3.28 6.75 8.20 6.00 6.00 -
P/RPS 0.25 0.23 0.31 0.43 0.90 0.65 0.51 -11.19%
P/EPS 6.19 -14.01 172.63 27.66 42.05 22.73 13.54 -12.22%
EY 16.16 -7.14 0.58 3.61 2.38 4.40 7.38 13.94%
DY 2.90 0.00 0.00 1.19 1.07 2.27 3.00 -0.56%
P/NAPS 0.96 1.10 0.82 1.43 1.99 1.55 1.76 -9.60%

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