[MSC] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.37%
YoY- -172.6%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,716,814 1,888,988 1,617,308 1,832,781 2,823,738 3,055,024 2,356,290 -5.13%
PBT 54,213 -6,257 70,545 19,560 -76,392 24,566 104,477 -10.34%
Tax -26,562 -7,314 -84,422 -186,923 2,711 -31,848 -56,520 -11.81%
NP 27,651 -13,571 -13,877 -167,363 -73,681 -7,282 47,957 -8.76%
-
NP to SH 27,652 -13,585 -7,463 -121,561 -44,593 5,476 49,812 -9.33%
-
Tax Rate 49.00% - 119.67% 955.64% - 129.64% 54.10% -
Total Cost 1,689,163 1,902,559 1,631,185 2,000,144 2,897,419 3,062,306 2,308,333 -5.06%
-
Net Worth 252,999 225,000 224,929 241,000 370,000 430,011 269,614 -1.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 18,000 14,250 - -
Div Payout % - - - - 0.00% 260.23% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 252,999 225,000 224,929 241,000 370,000 430,011 269,614 -1.05%
NOSH 100,000 100,000 100,000 100,000 100,000 100,002 75,311 4.83%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.61% -0.72% -0.86% -9.13% -2.61% -0.24% 2.04% -
ROE 10.93% -6.04% -3.32% -50.44% -12.05% 1.27% 18.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,716.81 1,888.99 1,617.81 1,832.78 2,823.74 3,054.94 3,128.73 -9.51%
EPS 27.65 -13.59 -7.47 -121.56 -44.59 5.48 66.14 -13.51%
DPS 0.00 0.00 0.00 0.00 18.00 14.25 0.00 -
NAPS 2.53 2.25 2.25 2.41 3.70 4.30 3.58 -5.61%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 408.77 449.76 385.07 436.38 672.32 727.39 561.02 -5.13%
EPS 6.58 -3.23 -1.78 -28.94 -10.62 1.30 11.86 -9.34%
DPS 0.00 0.00 0.00 0.00 4.29 3.39 0.00 -
NAPS 0.6024 0.5357 0.5355 0.5738 0.881 1.0238 0.6419 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.62 2.46 3.38 3.25 3.80 4.53 3.36 -
P/RPS 0.15 0.13 0.21 0.18 0.13 0.15 0.11 5.30%
P/EPS 9.47 -18.11 -45.28 -2.67 -8.52 82.73 5.08 10.92%
EY 10.55 -5.52 -2.21 -37.40 -11.74 1.21 19.68 -9.86%
DY 0.00 0.00 0.00 0.00 4.74 3.15 0.00 -
P/NAPS 1.04 1.09 1.50 1.35 1.03 1.05 0.94 1.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 12/08/15 12/08/14 06/08/13 08/08/12 10/08/11 10/08/10 -
Price 2.90 2.35 3.21 3.36 3.76 4.14 3.95 -
P/RPS 0.17 0.12 0.20 0.18 0.13 0.14 0.13 4.56%
P/EPS 10.49 -17.30 -43.00 -2.76 -8.43 75.60 5.97 9.84%
EY 9.54 -5.78 -2.33 -36.18 -11.86 1.32 16.74 -8.93%
DY 0.00 0.00 0.00 0.00 4.79 3.44 0.00 -
P/NAPS 1.15 1.04 1.43 1.39 1.02 0.96 1.10 0.74%

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