[MSC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 134.94%
YoY- 165.29%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,633,604 1,526,560 1,716,388 1,683,920 3,087,616 2,951,492 2,604,724 -7.47%
PBT 131,328 -7,704 96,156 80,420 34,800 183,292 -80,992 -
Tax -31,584 -3,856 -37,612 -5,372 -40,240 -52,884 -32,840 -0.64%
NP 99,744 -11,560 58,544 75,048 -5,440 130,408 -113,832 -
-
NP to SH 99,744 -11,552 58,864 60,200 22,692 113,104 -116,524 -
-
Tax Rate 24.05% - 39.12% 6.68% 115.63% 28.85% - -
Total Cost 1,533,860 1,538,120 1,657,844 1,608,872 3,093,056 2,821,084 2,718,556 -9.08%
-
Net Worth 258,999 235,999 244,000 245,000 419,999 361,821 259,776 -0.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 258,999 235,999 244,000 245,000 419,999 361,821 259,776 -0.04%
NOSH 100,000 100,000 100,000 100,000 100,000 93,013 75,079 4.88%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.11% -0.76% 3.41% 4.46% -0.18% 4.42% -4.37% -
ROE 38.51% -4.89% 24.12% 24.57% 5.40% 31.26% -44.86% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,633.60 1,526.56 1,716.39 1,683.92 3,087.62 3,173.20 3,469.27 -11.78%
EPS 99.60 -11.60 58.80 60.40 22.80 121.60 -155.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.36 2.44 2.45 4.20 3.89 3.46 -4.70%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 388.95 363.47 408.66 400.93 735.15 702.74 620.17 -7.47%
EPS 23.75 -2.75 14.02 14.33 5.40 26.93 -27.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.5619 0.581 0.5833 1.00 0.8615 0.6185 -0.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.50 2.70 3.26 3.00 4.09 4.02 3.11 -
P/RPS 0.15 0.18 0.19 0.18 0.13 0.13 0.09 8.87%
P/EPS 2.51 -23.37 5.54 4.98 18.02 3.31 -2.00 -
EY 39.90 -4.28 18.06 20.07 5.55 30.25 -49.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.14 1.34 1.22 0.97 1.03 0.90 1.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 10/05/16 11/05/15 07/05/14 10/05/13 11/05/12 09/05/11 11/05/10 -
Price 2.77 2.73 3.48 3.14 4.22 4.38 3.28 -
P/RPS 0.17 0.18 0.20 0.19 0.14 0.14 0.09 11.17%
P/EPS 2.78 -23.63 5.91 5.22 18.60 3.60 -2.11 -
EY 36.01 -4.23 16.91 19.17 5.38 27.76 -47.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.16 1.43 1.28 1.00 1.13 0.95 2.00%

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