[MSC] YoY Cumulative 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- 627.54%
YoY- -66.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,757,274 2,497,543 1,994,271 1,380,403 1,871,268 1,178,110 1,080,191 8.44%
PBT -67,360 151,076 -54,080 18,188 55,593 43,168 34,928 -
Tax 536 -38,893 -18,315 -10,758 -21,235 -17,686 -9,529 -
NP -66,824 112,183 -72,395 7,430 34,358 25,482 25,399 -
-
NP to SH -41,465 106,389 -58,200 10,171 30,603 22,107 27,064 -
-
Tax Rate - 25.74% - 59.15% 38.20% 40.97% 27.28% -
Total Cost 1,824,098 2,385,360 2,066,666 1,372,973 1,836,910 1,152,628 1,054,792 9.54%
-
Net Worth 360,999 449,393 280,500 305,877 369,036 312,495 291,631 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 - - - - 6,000 10,941 16,193 -
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 360,999 449,393 280,500 305,877 369,036 312,495 291,631 3.61%
NOSH 100,000 97,694 75,000 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 -11.49% 23.67% -20.75% 3.33% 8.29% 7.07% 9.28% -
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 1,757.27 2,556.49 2,659.03 1,845.79 2,494.78 1,572.09 1,440.84 3.36%
EPS -41.50 108.90 -77.60 13.60 40.80 29.50 36.10 -
DPS 0.00 0.00 0.00 0.00 8.00 14.60 21.60 -
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 418.40 594.65 474.83 328.67 445.54 280.50 257.19 8.44%
EPS -9.87 25.33 -13.86 2.42 7.29 5.26 6.44 -
DPS 0.00 0.00 0.00 0.00 1.43 2.61 3.86 -
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 0.18 0.14 0.16 0.17 0.20 0.53 0.42 -13.15%
P/EPS -7.60 3.27 -5.46 22.94 12.38 28.14 16.62 -
EY -13.16 30.59 -18.30 4.36 8.08 3.55 6.02 -
DY 0.00 0.00 0.00 0.00 1.58 1.76 3.60 -
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 0.18 0.16 0.18 0.18 0.12 0.54 0.42 -13.15%
P/EPS -7.74 3.65 -6.19 24.26 7.60 28.81 16.62 -
EY -12.92 27.43 -16.17 4.12 13.16 3.47 6.02 -
DY 0.00 0.00 0.00 0.00 2.58 1.72 3.60 -
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