[MSC] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 228.25%
YoY- 197.06%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 601,008 907,043 852,627 737,873 744,563 719,961 623,129 -2.37%
PBT -59,944 51,905 53,348 45,823 -24,383 -50,222 16,390 -
Tax 4,417 -9,768 -15,904 -13,221 -3,453 730 -10,835 -
NP -55,527 42,137 37,444 32,602 -27,836 -49,492 5,555 -
-
NP to SH -45,866 41,812 36,301 28,276 -22,048 -37,052 7,983 -
-
Tax Rate - 18.82% 29.81% 28.85% - - 66.11% -
Total Cost 656,535 864,906 815,183 705,271 772,399 769,453 617,574 4.15%
-
Net Worth 426,999 460,132 430,011 361,821 264,725 280,515 269,614 35.75%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,000 - 12,000 - - - - -
Div Payout % 0.00% - 33.06% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 426,999 460,132 430,011 361,821 264,725 280,515 269,614 35.75%
NOSH 100,000 100,028 100,002 93,013 74,993 75,004 75,311 20.74%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -9.24% 4.65% 4.39% 4.42% -3.74% -6.87% 0.89% -
ROE -10.74% 9.09% 8.44% 7.81% -8.33% -13.21% 2.96% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 601.01 906.78 852.60 793.30 992.84 959.90 827.40 -19.14%
EPS -45.90 41.80 36.30 30.40 -29.40 -49.40 10.60 -
DPS 18.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 4.60 4.30 3.89 3.53 3.74 3.58 12.43%
Adjusted Per Share Value based on latest NOSH - 93,013
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 143.10 215.96 203.01 175.68 177.28 171.42 148.36 -2.37%
EPS -10.92 9.96 8.64 6.73 -5.25 -8.82 1.90 -
DPS 4.29 0.00 2.86 0.00 0.00 0.00 0.00 -
NAPS 1.0167 1.0956 1.0238 0.8615 0.6303 0.6679 0.6419 35.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.99 3.56 4.53 4.02 4.47 4.24 3.36 -
P/RPS 0.66 0.39 0.53 0.51 0.45 0.44 0.41 37.23%
P/EPS -8.70 8.52 12.48 13.22 -15.20 -8.58 31.70 -
EY -11.50 11.74 8.01 7.56 -6.58 -11.65 3.15 -
DY 4.51 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 1.05 1.03 1.27 1.13 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 04/11/11 10/08/11 09/05/11 24/02/11 04/11/10 10/08/10 -
Price 4.58 3.97 4.14 4.38 4.15 4.80 3.95 -
P/RPS 0.76 0.44 0.49 0.55 0.42 0.50 0.48 35.73%
P/EPS -9.99 9.50 11.40 14.41 -14.12 -9.72 37.26 -
EY -10.01 10.53 8.77 6.94 -7.08 -10.29 2.68 -
DY 3.93 0.00 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.86 0.96 1.13 1.18 1.28 1.10 -1.82%

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