[MSC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.52%
YoY- -187.93%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,356,290 2,151,253 1,851,721 1,785,502 1,877,741 2,055,418 2,276,367 2.33%
PBT 104,477 98,749 109,841 -65,562 -60,208 -62,782 -28,158 -
Tax -56,520 -49,939 -41,165 -8,152 -8,876 -10,106 -18,629 110.00%
NP 47,957 48,810 68,676 -73,714 -69,084 -72,888 -46,787 -
-
NP to SH 49,812 48,818 72,359 -66,768 -63,273 -67,235 -46,337 -
-
Tax Rate 54.10% 50.57% 37.48% - - - - -
Total Cost 2,308,333 2,102,443 1,783,045 1,859,216 1,946,825 2,128,306 2,323,154 -0.42%
-
Net Worth 269,614 259,776 299,278 306,680 300,602 293,661 298,559 -6.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 269,614 259,776 299,278 306,680 300,602 293,661 298,559 -6.58%
NOSH 75,311 75,079 74,078 74,982 75,150 74,533 75,015 0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.04% 2.27% 3.71% -4.13% -3.68% -3.55% -2.06% -
ROE 18.48% 18.79% 24.18% -21.77% -21.05% -22.90% -15.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3,128.73 2,865.29 2,499.66 2,381.21 2,498.64 2,757.72 3,034.55 2.06%
EPS 66.14 65.02 97.68 -89.04 -84.20 -90.21 -61.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.46 4.04 4.09 4.00 3.94 3.98 -6.83%
Adjusted Per Share Value based on latest NOSH - 74,982
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 561.02 512.20 440.89 425.12 447.08 489.39 541.99 2.33%
EPS 11.86 11.62 17.23 -15.90 -15.07 -16.01 -11.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.6185 0.7126 0.7302 0.7157 0.6992 0.7109 -6.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.36 3.11 3.71 3.12 3.00 2.16 3.00 -
P/RPS 0.11 0.11 0.15 0.13 0.12 0.08 0.10 6.57%
P/EPS 5.08 4.78 3.80 -3.50 -3.56 -2.39 -4.86 -
EY 19.68 20.91 26.33 -28.54 -28.07 -41.76 -20.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.92 0.76 0.75 0.55 0.75 16.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 22/02/10 04/11/09 12/08/09 11/05/09 24/02/09 -
Price 3.95 3.28 3.46 3.30 3.28 3.12 2.65 -
P/RPS 0.13 0.11 0.14 0.14 0.13 0.11 0.09 27.86%
P/EPS 5.97 5.04 3.54 -3.71 -3.90 -3.46 -4.29 -
EY 16.74 19.82 28.23 -26.98 -25.67 -28.91 -23.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.86 0.81 0.82 0.79 0.67 39.29%

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