[MSC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.52%
YoY- -187.93%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,358,282 3,242,106 2,465,589 1,785,502 2,606,301 1,735,623 1,431,846 8.66%
PBT -127,304 126,693 37,572 -65,562 133,420 72,920 46,525 -
Tax 4,953 -42,346 -48,722 -8,152 -46,328 -28,369 -11,465 -
NP -122,351 84,347 -11,150 -73,714 87,092 44,551 35,060 -
-
NP to SH -87,331 84,340 3,987 -66,768 75,937 36,553 38,492 -
-
Tax Rate - 33.42% 129.68% - 34.72% 38.90% 24.64% -
Total Cost 2,480,633 3,157,759 2,476,739 1,859,216 2,519,209 1,691,072 1,396,786 10.03%
-
Net Worth 360,999 460,132 280,515 306,680 368,040 314,224 290,747 3.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 18,000 14,250 - - - - - -
Div Payout % 0.00% 16.90% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 360,999 460,132 280,515 306,680 368,040 314,224 290,747 3.66%
NOSH 100,000 100,028 75,004 74,982 74,804 75,353 74,742 4.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -5.19% 2.60% -0.45% -4.13% 3.34% 2.57% 2.45% -
ROE -24.19% 18.33% 1.42% -21.77% 20.63% 11.63% 13.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,358.28 3,241.18 3,287.27 2,381.21 3,484.13 2,303.31 1,915.71 3.52%
EPS -87.33 84.32 5.32 -89.04 101.51 48.51 51.50 -
DPS 18.00 14.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 4.60 3.74 4.09 4.92 4.17 3.89 -1.23%
Adjusted Per Share Value based on latest NOSH - 74,982
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 561.50 771.93 587.05 425.12 620.55 413.24 340.92 8.66%
EPS -20.79 20.08 0.95 -15.90 18.08 8.70 9.16 -
DPS 4.29 3.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8595 1.0956 0.6679 0.7302 0.8763 0.7482 0.6923 3.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.15 3.56 4.24 3.12 5.05 8.30 6.00 -
P/RPS 0.13 0.11 0.13 0.13 0.14 0.36 0.31 -13.47%
P/EPS -3.61 4.22 79.76 -3.50 4.97 17.11 11.65 -
EY -27.72 23.68 1.25 -28.54 20.10 5.84 8.58 -
DY 5.71 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 1.13 0.76 1.03 1.99 1.54 -9.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 04/11/11 04/11/10 04/11/09 06/11/08 02/11/07 27/10/06 -
Price 3.21 3.97 4.80 3.30 3.10 8.50 6.00 -
P/RPS 0.14 0.12 0.15 0.14 0.09 0.37 0.31 -12.39%
P/EPS -3.68 4.71 90.30 -3.71 3.05 17.52 11.65 -
EY -27.21 21.24 1.11 -26.98 32.75 5.71 8.58 -
DY 5.61 3.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.28 0.81 0.63 2.04 1.54 -8.72%

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