[MSC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 208.37%
YoY- 256.16%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,322,990 3,098,551 2,738,834 1,851,721 2,276,367 1,913,143 1,637,704 5.99%
PBT -78,718 91,132 -78,463 109,841 -28,158 120,995 64,680 -
Tax -159,590 -34,476 -21,768 -41,165 -18,629 -42,779 -20,212 41.06%
NP -238,308 56,656 -100,231 68,676 -46,787 78,216 44,468 -
-
NP to SH -172,271 60,523 -80,249 72,359 -46,337 67,441 41,510 -
-
Tax Rate - 37.83% - 37.48% - 35.36% 31.25% -
Total Cost 2,561,298 3,041,895 2,839,065 1,783,045 2,323,154 1,834,927 1,593,236 8.22%
-
Net Worth 230,999 426,999 264,725 299,278 298,559 350,512 301,644 -4.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 30,000 2,249 - - - - -
Div Payout % - 49.57% 0.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 230,999 426,999 264,725 299,278 298,559 350,512 301,644 -4.34%
NOSH 100,000 100,000 74,993 74,078 75,015 75,056 74,849 4.94%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -10.26% 1.83% -3.66% 3.71% -2.06% 4.09% 2.72% -
ROE -74.58% 14.17% -30.31% 24.18% -15.52% 19.24% 13.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,322.99 3,098.55 3,652.11 2,499.66 3,034.55 2,548.94 2,187.99 1.00%
EPS -172.27 60.52 -107.01 97.68 -61.77 89.85 55.46 -
DPS 0.00 30.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 4.27 3.53 4.04 3.98 4.67 4.03 -8.85%
Adjusted Per Share Value based on latest NOSH - 74,078
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 553.09 737.75 652.10 440.89 541.99 455.51 389.93 5.99%
EPS -41.02 14.41 -19.11 17.23 -11.03 16.06 9.88 -
DPS 0.00 7.14 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.0167 0.6303 0.7126 0.7109 0.8346 0.7182 -4.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.14 3.99 4.47 3.71 3.00 8.00 7.45 -
P/RPS 0.14 0.13 0.12 0.15 0.10 0.31 0.34 -13.73%
P/EPS -1.82 6.59 -4.18 3.80 -4.86 8.90 13.43 -
EY -54.86 15.17 -23.94 26.33 -20.59 11.23 7.44 -
DY 0.00 7.52 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.93 1.27 0.92 0.75 1.71 1.85 -4.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 22/02/10 24/02/09 15/02/08 21/02/07 -
Price 3.13 4.58 4.15 3.46 2.65 7.30 6.55 -
P/RPS 0.13 0.15 0.11 0.14 0.09 0.29 0.30 -12.99%
P/EPS -1.82 7.57 -3.88 3.54 -4.29 8.12 11.81 -
EY -55.04 13.21 -25.79 28.23 -23.31 12.31 8.47 -
DY 0.00 6.55 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.07 1.18 0.86 0.67 1.56 1.63 -3.08%

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