[MSC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 125.01%
YoY- -92.38%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,315,687 1,590,500 1,274,310 769,741 1,168,367 687,588 694,051 11.23%
PBT -68,353 99,171 -3,858 1,505 33,556 26,802 24,292 -
Tax 8,062 -29,125 -19,045 -3,690 -13,443 -10,550 -7,257 -
NP -60,291 70,046 -22,903 -2,185 20,113 16,252 17,035 -
-
NP to SH -40,539 64,577 -21,148 1,398 18,335 14,647 19,814 -
-
Tax Rate - 29.37% - 245.18% 40.06% 39.36% 29.87% -
Total Cost 1,375,978 1,520,454 1,297,213 771,926 1,148,254 671,336 677,016 12.53%
-
Net Worth 370,000 415,068 268,474 294,315 353,925 310,215 290,455 4.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 11,583 - - 6,011 6,609 10,207 -
Div Payout % - 17.94% - - 32.79% 45.13% 51.52% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 370,000 415,068 268,474 294,315 353,925 310,215 290,455 4.11%
NOSH 100,000 96,527 74,992 73,578 75,143 75,112 75,053 4.89%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -4.58% 4.40% -1.80% -0.28% 1.72% 2.36% 2.45% -
ROE -10.96% 15.56% -7.88% 0.48% 5.18% 4.72% 6.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,315.69 1,647.71 1,699.24 1,046.14 1,554.85 915.41 924.75 6.04%
EPS -40.50 66.90 -28.20 1.90 24.40 19.50 26.40 -
DPS 0.00 12.00 0.00 0.00 8.00 8.80 13.60 -
NAPS 3.70 4.30 3.58 4.00 4.71 4.13 3.87 -0.74%
Adjusted Per Share Value based on latest NOSH - 75,150
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 313.26 378.69 303.41 183.27 278.18 163.71 165.25 11.23%
EPS -9.65 15.38 -5.04 0.33 4.37 3.49 4.72 -
DPS 0.00 2.76 0.00 0.00 1.43 1.57 2.43 -
NAPS 0.881 0.9883 0.6392 0.7008 0.8427 0.7386 0.6916 4.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.80 4.53 3.36 3.00 8.10 6.50 6.00 -
P/RPS 0.29 0.27 0.20 0.29 0.52 0.71 0.65 -12.57%
P/EPS -9.37 6.77 -11.91 157.89 33.20 33.33 22.73 -
EY -10.67 14.77 -8.39 0.63 3.01 3.00 4.40 -
DY 0.00 2.65 0.00 0.00 0.99 1.35 2.27 -
P/NAPS 1.03 1.05 0.94 0.75 1.72 1.57 1.55 -6.57%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 10/08/11 10/08/10 12/08/09 12/08/08 07/08/07 19/09/06 -
Price 3.76 4.14 3.95 3.28 6.75 8.20 6.00 -
P/RPS 0.29 0.25 0.23 0.31 0.43 0.90 0.65 -12.57%
P/EPS -9.28 6.19 -14.01 172.63 27.66 42.05 22.73 -
EY -10.78 16.16 -7.14 0.58 3.61 2.38 4.40 -
DY 0.00 2.90 0.00 0.00 1.19 1.07 2.27 -
P/NAPS 1.02 0.96 1.10 0.82 1.43 1.99 1.55 -6.73%

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