[MSC] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 98.0%
YoY- -102.21%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 557,485 528,929 420,334 441,587 907,043 719,961 610,662 -1.50%
PBT 28,778 9,257 -13,436 993 51,905 -50,222 16,683 9.50%
Tax -8,357 -4,526 -9,420 -7,526 -9,768 730 -7,068 2.83%
NP 20,421 4,731 -22,856 -6,533 42,137 -49,492 9,615 13.36%
-
NP to SH 20,421 4,721 -22,327 -926 41,812 -37,052 8,773 15.11%
-
Tax Rate 29.04% 48.89% - 757.91% 18.82% - 42.37% -
Total Cost 537,064 524,198 443,190 448,120 864,906 769,453 601,047 -1.85%
-
Net Worth 238,245 225,000 220,000 360,999 460,132 280,515 306,680 -4.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 238,245 225,000 220,000 360,999 460,132 280,515 306,680 -4.11%
NOSH 100,000 100,000 100,000 100,000 100,028 75,004 74,982 4.91%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.66% 0.89% -5.44% -1.48% 4.65% -6.87% 1.57% -
ROE 8.57% 2.10% -10.15% -0.26% 9.09% -13.21% 2.86% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 556.91 528.93 420.33 441.59 906.78 959.90 814.40 -6.13%
EPS 20.40 4.70 -22.30 -0.90 41.80 -49.40 11.70 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.25 2.20 3.61 4.60 3.74 4.09 -8.62%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.73 125.94 100.08 105.14 215.96 171.42 145.40 -1.50%
EPS 4.86 1.12 -5.32 -0.22 9.96 -8.82 2.09 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5673 0.5357 0.5238 0.8595 1.0956 0.6679 0.7302 -4.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.29 3.26 2.69 3.15 3.56 4.24 3.12 -
P/RPS 0.60 0.62 0.64 0.71 0.39 0.44 0.38 7.90%
P/EPS 11.23 69.05 -12.05 -340.17 8.52 -8.58 26.67 -13.41%
EY 8.91 1.45 -8.30 -0.29 11.74 -11.65 3.75 15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.45 1.22 0.87 0.77 1.13 0.76 3.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 10/11/14 12/11/13 06/11/12 04/11/11 04/11/10 04/11/09 -
Price 2.35 3.18 2.97 3.21 3.97 4.80 3.30 -
P/RPS 0.61 0.60 0.71 0.73 0.44 0.50 0.41 6.84%
P/EPS 11.52 67.36 -13.30 -346.65 9.50 -9.72 28.21 -13.86%
EY 8.68 1.48 -7.52 -0.29 10.53 -10.29 3.55 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.41 1.35 0.89 0.86 1.28 0.81 3.39%

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