[MSC] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -32.53%
YoY- 172.61%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,972,066 3,132,582 2,825,526 2,151,253 2,055,418 2,127,870 1,688,943 2.61%
PBT -67,313 54,009 -12,392 98,749 -62,782 136,352 61,010 -
Tax -150,873 -31,315 -26,779 -49,939 -10,106 -46,878 -19,578 40.49%
NP -218,186 22,694 -39,171 48,810 -72,888 89,474 41,432 -
-
NP to SH -162,894 37,920 -22,842 48,818 -67,235 76,240 38,246 -
-
Tax Rate - 57.98% - 50.57% - 34.38% 32.09% -
Total Cost 2,190,252 3,109,888 2,864,697 2,102,443 2,128,306 2,038,396 1,647,511 4.85%
-
Net Worth 245,000 419,999 361,821 259,776 293,661 361,689 306,745 -3.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 30,000 2,249 - - - - -
Div Payout % - 79.11% 0.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 245,000 419,999 361,821 259,776 293,661 361,689 306,745 -3.67%
NOSH 100,000 100,000 93,013 75,079 74,533 75,039 74,816 4.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -11.06% 0.72% -1.39% 2.27% -3.55% 4.20% 2.45% -
ROE -66.49% 9.03% -6.31% 18.79% -22.90% 21.08% 12.47% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,972.07 3,132.58 3,037.77 2,865.29 2,757.72 2,835.68 2,257.46 -2.22%
EPS -162.89 37.92 -24.56 65.02 -90.21 101.60 51.12 -
DPS 0.00 30.00 2.42 0.00 0.00 0.00 0.00 -
NAPS 2.45 4.20 3.89 3.46 3.94 4.82 4.10 -8.21%
Adjusted Per Share Value based on latest NOSH - 75,079
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 469.54 745.85 672.74 512.20 489.39 506.64 402.13 2.61%
EPS -38.78 9.03 -5.44 11.62 -16.01 18.15 9.11 -
DPS 0.00 7.14 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.5833 1.00 0.8615 0.6185 0.6992 0.8612 0.7303 -3.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.00 4.09 4.02 3.11 2.16 8.10 6.15 -
P/RPS 0.15 0.13 0.13 0.11 0.08 0.29 0.27 -9.32%
P/EPS -1.84 10.79 -16.37 4.78 -2.39 7.97 12.03 -
EY -54.30 9.27 -6.11 20.91 -41.76 12.54 8.31 -
DY 0.00 7.33 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.97 1.03 0.90 0.55 1.68 1.50 -3.38%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 10/05/13 11/05/12 09/05/11 11/05/10 11/05/09 12/05/08 08/05/07 -
Price 3.14 4.22 4.38 3.28 3.12 8.70 7.45 -
P/RPS 0.16 0.13 0.14 0.11 0.11 0.31 0.33 -11.35%
P/EPS -1.93 11.13 -17.84 5.04 -3.46 8.56 14.57 -
EY -51.88 8.99 -5.61 19.82 -28.91 11.68 6.86 -
DY 0.00 7.11 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.00 1.13 0.95 0.79 1.80 1.82 -5.69%

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