[MSC] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 305.29%
YoY- 64.45%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 907,043 719,961 610,662 702,901 490,522 396,140 465,860 11.73%
PBT 51,905 -50,222 16,683 22,037 16,366 10,636 15,159 22.75%
Tax -9,768 730 -7,068 -7,792 -7,136 -2,272 -3,209 20.37%
NP 42,137 -49,492 9,615 14,245 9,230 8,364 11,950 23.35%
-
NP to SH 41,812 -37,052 8,773 12,268 7,460 7,250 11,293 24.36%
-
Tax Rate 18.82% - 42.37% 35.36% 43.60% 21.36% 21.17% -
Total Cost 864,906 769,453 601,047 688,656 481,292 387,776 453,910 11.33%
-
Net Worth 460,132 280,515 306,680 368,040 314,224 290,747 238,573 11.56%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 460,132 280,515 306,680 368,040 314,224 290,747 238,573 11.56%
NOSH 100,028 75,004 74,982 74,804 75,353 74,742 74,788 4.96%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.65% -6.87% 1.57% 2.03% 1.88% 2.11% 2.57% -
ROE 9.09% -13.21% 2.86% 3.33% 2.37% 2.49% 4.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 906.78 959.90 814.40 939.65 650.96 530.01 622.91 6.45%
EPS 41.80 -49.40 11.70 16.40 9.90 9.70 15.10 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 3.74 4.09 4.92 4.17 3.89 3.19 6.28%
Adjusted Per Share Value based on latest NOSH - 74,804
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 215.96 171.42 145.40 167.36 116.79 94.32 110.92 11.73%
EPS 9.96 -8.82 2.09 2.92 1.78 1.73 2.69 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0956 0.6679 0.7302 0.8763 0.7482 0.6923 0.568 11.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.56 4.24 3.12 5.05 8.30 6.00 6.00 -
P/RPS 0.39 0.44 0.38 0.54 1.28 1.13 0.96 -13.93%
P/EPS 8.52 -8.58 26.67 30.79 83.84 61.86 39.74 -22.62%
EY 11.74 -11.65 3.75 3.25 1.19 1.62 2.52 29.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.13 0.76 1.03 1.99 1.54 1.88 -13.81%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 04/11/11 04/11/10 04/11/09 06/11/08 02/11/07 27/10/06 09/11/05 -
Price 3.97 4.80 3.30 3.10 8.50 6.00 6.00 -
P/RPS 0.44 0.50 0.41 0.33 1.31 1.13 0.96 -12.18%
P/EPS 9.50 -9.72 28.21 18.90 85.86 61.86 39.74 -21.21%
EY 10.53 -10.29 3.55 5.29 1.16 1.62 2.52 26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.28 0.81 0.63 2.04 1.54 1.88 -12.21%

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