[MSC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.61%
YoY- -63.7%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,482,454 1,917,544 1,725,903 1,811,528 2,358,282 3,242,106 2,465,589 -8.12%
PBT 42,213 13,264 93,238 5,131 -127,304 126,693 37,572 1.95%
Tax -17,685 -11,145 -79,528 -188,817 4,953 -42,346 -48,722 -15.52%
NP 24,528 2,119 13,710 -183,686 -122,351 84,347 -11,150 -
-
NP to SH 24,530 2,115 19,585 -142,962 -87,331 84,340 3,987 35.32%
-
Tax Rate 41.89% 84.02% 85.30% 3,679.93% - 33.42% 129.68% -
Total Cost 1,457,926 1,915,425 1,712,193 1,995,214 2,480,633 3,157,759 2,476,739 -8.44%
-
Net Worth 271,000 238,000 226,005 220,000 360,999 460,132 280,515 -0.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 18,000 14,250 - -
Div Payout % - - - - 0.00% 16.90% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 271,000 238,000 226,005 220,000 360,999 460,132 280,515 -0.57%
NOSH 100,000 100,000 100,000 100,000 100,000 100,028 75,004 4.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.65% 0.11% 0.79% -10.14% -5.19% 2.60% -0.45% -
ROE 9.05% 0.89% 8.67% -64.98% -24.19% 18.33% 1.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,482.45 1,917.54 1,718.23 1,811.53 2,358.28 3,241.18 3,287.27 -12.41%
EPS 24.53 2.12 19.50 -142.96 -87.33 84.32 5.32 28.98%
DPS 0.00 0.00 0.00 0.00 18.00 14.25 0.00 -
NAPS 2.71 2.38 2.25 2.20 3.61 4.60 3.74 -5.22%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 352.97 456.56 410.93 431.32 561.50 771.93 587.05 -8.12%
EPS 5.84 0.50 4.66 -34.04 -20.79 20.08 0.95 35.30%
DPS 0.00 0.00 0.00 0.00 4.29 3.39 0.00 -
NAPS 0.6452 0.5667 0.5381 0.5238 0.8595 1.0956 0.6679 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.55 2.29 3.26 2.69 3.15 3.56 4.24 -
P/RPS 0.24 0.12 0.19 0.15 0.13 0.11 0.13 10.74%
P/EPS 14.47 108.27 16.72 -1.88 -3.61 4.22 79.76 -24.74%
EY 6.91 0.92 5.98 -53.15 -27.72 23.68 1.25 32.93%
DY 0.00 0.00 0.00 0.00 5.71 4.00 0.00 -
P/NAPS 1.31 0.96 1.45 1.22 0.87 0.77 1.13 2.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 04/11/16 09/11/15 10/11/14 12/11/13 06/11/12 04/11/11 04/11/10 -
Price 3.78 2.35 3.18 2.97 3.21 3.97 4.80 -
P/RPS 0.25 0.12 0.19 0.16 0.14 0.12 0.15 8.87%
P/EPS 15.41 111.11 16.31 -2.08 -3.68 4.71 90.30 -25.50%
EY 6.49 0.90 6.13 -48.14 -27.21 21.24 1.11 34.18%
DY 0.00 0.00 0.00 0.00 5.61 3.59 0.00 -
P/NAPS 1.39 0.99 1.41 1.35 0.89 0.86 1.28 1.38%

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