[MSC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -83.47%
YoY- -672.22%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,181,000 2,951,492 2,738,834 2,659,028 2,548,620 2,604,724 1,851,720 43.57%
PBT 198,342 183,292 -78,463 -72,106 -7,716 -80,992 109,840 48.44%
Tax -58,250 -52,884 -21,768 -24,420 -38,090 -32,840 -41,165 26.12%
NP 140,092 130,408 -100,231 -96,526 -45,806 -113,832 68,675 61.05%
-
NP to SH 129,154 113,104 -80,248 -77,600 -42,296 -116,524 72,358 47.30%
-
Tax Rate 29.37% 28.85% - - - - 37.48% -
Total Cost 3,040,908 2,821,084 2,839,065 2,755,554 2,594,426 2,718,556 1,783,045 42.88%
-
Net Worth 415,068 361,821 264,743 280,499 268,474 259,776 367,799 8.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 23,166 - - - - - - -
Div Payout % 17.94% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 415,068 361,821 264,743 280,499 268,474 259,776 367,799 8.41%
NOSH 96,527 93,013 74,998 74,999 74,992 75,079 75,061 18.31%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.40% 4.42% -3.66% -3.63% -1.80% -4.37% 3.71% -
ROE 31.12% 31.26% -30.31% -27.66% -15.75% -44.86% 19.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3,295.43 3,173.20 3,651.87 3,545.37 3,398.48 3,469.27 2,466.95 21.35%
EPS 133.80 121.60 -107.00 -103.47 -56.40 -155.20 96.50 24.41%
DPS 24.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 3.89 3.53 3.74 3.58 3.46 4.90 -8.36%
Adjusted Per Share Value based on latest NOSH - 75,004
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 757.38 702.74 652.10 633.10 606.81 620.17 440.89 43.57%
EPS 30.75 26.93 -19.11 -18.48 -10.07 -27.74 17.23 47.28%
DPS 5.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9883 0.8615 0.6303 0.6679 0.6392 0.6185 0.8757 8.42%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.53 4.02 4.47 4.24 3.36 3.11 3.71 -
P/RPS 0.14 0.13 0.12 0.12 0.10 0.09 0.15 -4.50%
P/EPS 3.39 3.31 -4.18 -4.10 -5.96 -2.00 3.85 -8.15%
EY 29.54 30.25 -23.94 -24.40 -16.79 -49.90 25.98 8.96%
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 1.27 1.13 0.94 0.90 0.76 24.11%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 09/05/11 24/02/11 04/11/10 10/08/10 11/05/10 22/02/10 -
Price 4.14 4.38 4.15 4.80 3.95 3.28 3.46 -
P/RPS 0.13 0.14 0.11 0.14 0.12 0.09 0.14 -4.83%
P/EPS 3.09 3.60 -3.88 -4.64 -7.00 -2.11 3.59 -9.53%
EY 32.32 27.76 -25.78 -21.56 -14.28 -47.32 27.86 10.43%
DY 5.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.18 1.28 1.10 0.95 0.71 22.34%

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