[MSC] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 225.03%
YoY- 130.89%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 543,783 852,627 623,129 418,092 595,769 329,717 377,419 6.26%
PBT -77,053 53,348 16,390 10,662 8,088 16,691 10,511 -
Tax 18,122 -15,904 -10,835 -4,254 -5,484 -6,690 -2,763 -
NP -58,931 37,444 5,555 6,408 2,604 10,001 7,748 -
-
NP to SH -46,212 36,301 7,983 6,989 3,027 8,138 10,041 -
-
Tax Rate - 29.81% 66.11% 39.90% 67.80% 40.08% 26.29% -
Total Cost 602,714 815,183 617,574 411,684 593,165 319,716 369,671 8.48%
-
Net Worth 370,000 430,011 269,614 300,602 356,429 308,348 289,990 4.14%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 12,000 - - - - - -
Div Payout % - 33.06% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 370,000 430,011 269,614 300,602 356,429 308,348 289,990 4.14%
NOSH 100,000 100,002 75,311 75,150 75,675 74,660 74,932 4.92%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -10.84% 4.39% 0.89% 1.53% 0.44% 3.03% 2.05% -
ROE -12.49% 8.44% 2.96% 2.33% 0.85% 2.64% 3.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 543.78 852.60 827.40 556.34 787.27 441.62 503.68 1.28%
EPS -46.20 36.30 10.60 9.30 4.00 10.90 13.40 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 4.30 3.58 4.00 4.71 4.13 3.87 -0.74%
Adjusted Per Share Value based on latest NOSH - 75,150
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 129.47 203.01 148.36 99.55 141.85 78.50 89.86 6.26%
EPS -11.00 8.64 1.90 1.66 0.72 1.94 2.39 -
DPS 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.881 1.0238 0.6419 0.7157 0.8486 0.7342 0.6905 4.14%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.80 4.53 3.36 3.00 8.10 6.50 6.00 -
P/RPS 0.70 0.53 0.41 0.54 1.03 1.47 1.19 -8.45%
P/EPS -8.22 12.48 31.70 32.26 202.50 59.63 44.78 -
EY -12.16 8.01 3.15 3.10 0.49 1.68 2.23 -
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.05 0.94 0.75 1.72 1.57 1.55 -6.57%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 10/08/11 10/08/10 12/08/09 12/08/08 07/08/07 19/09/06 -
Price 3.76 4.14 3.95 3.28 6.75 8.20 6.00 -
P/RPS 0.69 0.49 0.48 0.59 0.86 1.86 1.19 -8.67%
P/EPS -8.14 11.40 37.26 35.27 168.75 75.23 44.78 -
EY -12.29 8.77 2.68 2.84 0.59 1.33 2.23 -
DY 0.00 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.96 1.10 0.82 1.43 1.99 1.55 -6.73%

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