[MSC] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.18%
YoY- 212.85%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 528,929 420,334 441,587 907,043 719,961 610,662 702,901 -4.62%
PBT 9,257 -13,436 993 51,905 -50,222 16,683 22,037 -13.45%
Tax -4,526 -9,420 -7,526 -9,768 730 -7,068 -7,792 -8.65%
NP 4,731 -22,856 -6,533 42,137 -49,492 9,615 14,245 -16.77%
-
NP to SH 4,721 -22,327 -926 41,812 -37,052 8,773 12,268 -14.70%
-
Tax Rate 48.89% - 757.91% 18.82% - 42.37% 35.36% -
Total Cost 524,198 443,190 448,120 864,906 769,453 601,047 688,656 -4.44%
-
Net Worth 225,000 220,000 360,999 460,132 280,515 306,680 368,040 -7.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 225,000 220,000 360,999 460,132 280,515 306,680 368,040 -7.87%
NOSH 100,000 100,000 100,000 100,028 75,004 74,982 74,804 4.95%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.89% -5.44% -1.48% 4.65% -6.87% 1.57% 2.03% -
ROE 2.10% -10.15% -0.26% 9.09% -13.21% 2.86% 3.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 528.93 420.33 441.59 906.78 959.90 814.40 939.65 -9.12%
EPS 4.70 -22.30 -0.90 41.80 -49.40 11.70 16.40 -18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.20 3.61 4.60 3.74 4.09 4.92 -12.22%
Adjusted Per Share Value based on latest NOSH - 100,028
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 125.94 100.08 105.14 215.96 171.42 145.40 167.36 -4.62%
EPS 1.12 -5.32 -0.22 9.96 -8.82 2.09 2.92 -14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5357 0.5238 0.8595 1.0956 0.6679 0.7302 0.8763 -7.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.26 2.69 3.15 3.56 4.24 3.12 5.05 -
P/RPS 0.62 0.64 0.71 0.39 0.44 0.38 0.54 2.32%
P/EPS 69.05 -12.05 -340.17 8.52 -8.58 26.67 30.79 14.40%
EY 1.45 -8.30 -0.29 11.74 -11.65 3.75 3.25 -12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.22 0.87 0.77 1.13 0.76 1.03 5.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 10/11/14 12/11/13 06/11/12 04/11/11 04/11/10 04/11/09 06/11/08 -
Price 3.18 2.97 3.21 3.97 4.80 3.30 3.10 -
P/RPS 0.60 0.71 0.73 0.44 0.50 0.41 0.33 10.47%
P/EPS 67.36 -13.30 -346.65 9.50 -9.72 28.21 18.90 23.57%
EY 1.48 -7.52 -0.29 10.53 -10.29 3.55 5.29 -19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 0.89 0.86 1.28 0.81 0.63 14.36%

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