[MSC] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -251.41%
YoY- -168.71%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,098,551 2,738,834 1,851,720 2,276,367 1,913,143 1,637,704 1,692,830 10.59%
PBT 91,132 -78,463 109,840 -28,158 120,995 64,680 85,760 1.01%
Tax -34,476 -21,768 -41,165 -18,629 -42,779 -20,212 -22,612 7.27%
NP 56,656 -100,231 68,675 -46,787 78,216 44,468 63,148 -1.79%
-
NP to SH 60,523 -80,248 72,358 -46,337 67,441 41,510 55,916 1.32%
-
Tax Rate 37.83% - 37.48% - 35.36% 31.25% 26.37% -
Total Cost 3,041,895 2,839,065 1,783,045 2,323,154 1,834,927 1,593,236 1,629,682 10.95%
-
Net Worth 426,999 264,743 367,799 296,330 350,333 302,505 284,145 7.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 18,000 - - 6,001 13,053 16,213 21,592 -2.98%
Div Payout % 29.74% - - 0.00% 19.35% 39.06% 38.62% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 426,999 264,743 367,799 296,330 350,333 302,505 284,145 7.02%
NOSH 100,000 74,998 75,061 75,020 75,017 75,063 74,972 4.91%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.83% -3.66% 3.71% -2.06% 4.09% 2.72% 3.73% -
ROE 14.17% -30.31% 19.67% -15.64% 19.25% 13.72% 19.68% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3,098.55 3,651.87 2,466.95 3,034.33 2,550.25 2,181.76 2,257.93 5.41%
EPS 61.60 -107.00 96.50 -61.80 89.90 55.30 74.60 -3.13%
DPS 18.00 0.00 0.00 8.00 17.40 21.60 28.80 -7.53%
NAPS 4.27 3.53 4.90 3.95 4.67 4.03 3.79 2.00%
Adjusted Per Share Value based on latest NOSH - 75,015
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 737.75 652.10 440.89 541.99 455.51 389.93 403.05 10.59%
EPS 14.41 -19.11 17.23 -11.03 16.06 9.88 13.31 1.33%
DPS 4.29 0.00 0.00 1.43 3.11 3.86 5.14 -2.96%
NAPS 1.0167 0.6303 0.8757 0.7055 0.8341 0.7203 0.6765 7.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.99 4.47 3.71 3.00 8.00 7.45 6.00 -
P/RPS 0.13 0.12 0.15 0.10 0.31 0.34 0.27 -11.46%
P/EPS 6.59 -4.18 3.85 -4.86 8.90 13.47 8.04 -3.25%
EY 15.17 -23.94 25.98 -20.59 11.24 7.42 12.43 3.37%
DY 4.51 0.00 0.00 2.67 2.18 2.90 4.80 -1.03%
P/NAPS 0.93 1.27 0.76 0.76 1.71 1.85 1.58 -8.45%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 22/02/10 24/02/09 15/02/08 21/02/07 28/02/06 -
Price 4.58 4.15 3.46 2.65 7.30 6.55 6.00 -
P/RPS 0.15 0.11 0.14 0.09 0.29 0.30 0.27 -9.32%
P/EPS 7.57 -3.88 3.59 -4.29 8.12 11.84 8.04 -0.99%
EY 13.21 -25.78 27.86 -23.31 12.32 8.44 12.43 1.01%
DY 3.93 0.00 0.00 3.02 2.38 3.30 4.80 -3.27%
P/NAPS 1.07 1.18 0.71 0.67 1.56 1.63 1.58 -6.28%

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