[MSC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.18%
YoY- 212.85%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 543,783 771,904 601,008 907,043 852,627 737,873 744,563 -18.91%
PBT -77,053 8,700 -59,944 51,905 53,348 45,823 -24,383 115.49%
Tax 18,122 -10,060 4,417 -9,768 -15,904 -13,221 -3,453 -
NP -58,931 -1,360 -55,527 42,137 37,444 32,602 -27,836 64.95%
-
NP to SH -46,212 5,673 -45,866 41,812 36,301 28,276 -22,048 63.85%
-
Tax Rate - 115.63% - 18.82% 29.81% 28.85% - -
Total Cost 602,714 773,264 656,535 864,906 815,183 705,271 772,399 -15.25%
-
Net Worth 370,000 419,999 426,999 460,132 430,011 361,821 264,725 25.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 18,000 - 12,000 - - -
Div Payout % - - 0.00% - 33.06% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 370,000 419,999 426,999 460,132 430,011 361,821 264,725 25.03%
NOSH 100,000 100,000 100,000 100,028 100,002 93,013 74,993 21.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -10.84% -0.18% -9.24% 4.65% 4.39% 4.42% -3.74% -
ROE -12.49% 1.35% -10.74% 9.09% 8.44% 7.81% -8.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 543.78 771.90 601.01 906.78 852.60 793.30 992.84 -33.08%
EPS -46.20 5.70 -45.90 41.80 36.30 30.40 -29.40 35.20%
DPS 0.00 0.00 18.00 0.00 12.00 0.00 0.00 -
NAPS 3.70 4.20 4.27 4.60 4.30 3.89 3.53 3.18%
Adjusted Per Share Value based on latest NOSH - 100,028
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.47 183.79 143.10 215.96 203.01 175.68 177.28 -18.91%
EPS -11.00 1.35 -10.92 9.96 8.64 6.73 -5.25 63.81%
DPS 0.00 0.00 4.29 0.00 2.86 0.00 0.00 -
NAPS 0.881 1.00 1.0167 1.0956 1.0238 0.8615 0.6303 25.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.80 4.09 3.99 3.56 4.53 4.02 4.47 -
P/RPS 0.70 0.53 0.66 0.39 0.53 0.51 0.45 34.28%
P/EPS -8.22 72.10 -8.70 8.52 12.48 13.22 -15.20 -33.64%
EY -12.16 1.39 -11.50 11.74 8.01 7.56 -6.58 50.64%
DY 0.00 0.00 4.51 0.00 2.65 0.00 0.00 -
P/NAPS 1.03 0.97 0.93 0.77 1.05 1.03 1.27 -13.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 08/08/12 11/05/12 23/02/12 04/11/11 10/08/11 09/05/11 24/02/11 -
Price 3.76 4.22 4.58 3.97 4.14 4.38 4.15 -
P/RPS 0.69 0.55 0.76 0.44 0.49 0.55 0.42 39.27%
P/EPS -8.14 74.39 -9.99 9.50 11.40 14.41 -14.12 -30.75%
EY -12.29 1.34 -10.01 10.53 8.77 6.94 -7.08 44.48%
DY 0.00 0.00 3.93 0.00 2.90 0.00 0.00 -
P/NAPS 1.02 1.00 1.07 0.86 0.96 1.13 1.18 -9.26%

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