[MSC] YoY TTM 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- -6.7%
YoY- 95.72%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,055,024 2,356,290 1,877,741 2,393,922 1,641,241 1,501,566 1,940,899 7.85%
PBT 24,566 104,477 -60,208 127,749 67,190 51,048 129,291 -24.16%
Tax -31,848 -56,520 -8,876 -45,672 -23,505 -12,402 -54,362 -8.52%
NP -7,282 47,957 -69,084 82,077 43,685 38,646 74,929 -
-
NP to SH 5,476 49,812 -63,273 71,129 36,343 42,535 71,077 -34.75%
-
Tax Rate 129.64% 54.10% - 35.75% 34.98% 24.29% 42.05% -
Total Cost 3,062,306 2,308,333 1,946,825 2,311,845 1,597,556 1,462,920 1,865,970 8.60%
-
Net Worth 430,011 269,614 300,602 356,429 308,348 289,990 256,280 9.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,250 - - - - - - -
Div Payout % 260.23% - - - - - - -
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 430,011 269,614 300,602 356,429 308,348 289,990 256,280 9.00%
NOSH 100,002 75,311 75,150 75,675 74,660 74,932 75,155 4.87%
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 -0.24% 2.04% -3.68% 3.43% 2.66% 2.57% 3.86% -
ROE 1.27% 18.48% -21.05% 19.96% 11.79% 14.67% 27.73% -
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 3,054.94 3,128.73 2,498.64 3,163.43 2,198.27 2,003.88 2,582.51 2.83%
EPS 5.48 66.14 -84.20 93.99 48.68 56.76 94.57 -37.77%
DPS 14.25 0.00 0.00 0.00 0.00 0.00 0.00 -
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 727.39 561.02 447.08 569.98 390.77 357.52 462.12 7.85%
EPS 1.30 11.86 -15.07 16.94 8.65 10.13 16.92 -34.78%
DPS 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0238 0.6419 0.7157 0.8486 0.7342 0.6905 0.6102 9.00%
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 0.15 0.11 0.12 0.26 0.30 0.30 0.23 -6.87%
P/EPS 82.73 5.08 -3.56 8.62 13.35 10.57 6.34 53.40%
EY 1.21 19.68 -28.07 11.60 7.49 9.46 15.76 -34.79%
DY 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.14 0.13 0.13 0.21 0.37 0.30 0.23 -7.93%
P/EPS 75.60 5.97 -3.90 7.18 16.85 10.57 6.34 51.12%
EY 1.32 16.74 -25.67 13.92 5.94 9.46 15.76 -33.84%
DY 3.44 0.00 0.00 0.00 0.00 0.00 0.00 -
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