[MSC] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 40.49%
YoY- -135.45%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 336,168 565,716 601,008 744,563 471,318 405,099 735,033 -12.21%
PBT 53,889 -11,358 -59,944 -24,383 91,652 -83,751 77,827 -5.93%
Tax -30,712 -160,126 4,417 -3,453 -30,407 2,606 -25,093 3.42%
NP 23,177 -171,484 -55,527 -27,836 61,245 -81,145 52,734 -12.79%
-
NP to SH 28,939 -130,806 -45,866 -22,048 62,187 -76,940 45,334 -7.20%
-
Tax Rate 56.99% - - - 33.18% - 32.24% -
Total Cost 312,991 737,200 656,535 772,399 410,073 486,244 682,299 -12.16%
-
Net Worth 223,000 230,999 426,999 264,725 299,278 298,559 350,512 -7.25%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 18,000 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 223,000 230,999 426,999 264,725 299,278 298,559 350,512 -7.25%
NOSH 100,000 100,000 100,000 74,993 74,078 75,015 75,056 4.89%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.89% -30.31% -9.24% -3.74% 12.99% -20.03% 7.17% -
ROE 12.98% -56.63% -10.74% -8.33% 20.78% -25.77% 12.93% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 336.17 565.72 601.01 992.84 636.24 540.02 979.31 -16.30%
EPS 28.90 -130.80 -45.90 -29.40 82.90 -102.60 60.40 -11.55%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.31 4.27 3.53 4.04 3.98 4.67 -11.58%
Adjusted Per Share Value based on latest NOSH - 74,993
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 80.04 134.69 143.10 177.28 112.22 96.45 175.01 -12.21%
EPS 6.89 -31.14 -10.92 -5.25 14.81 -18.32 10.79 -7.19%
DPS 0.00 0.00 4.29 0.00 0.00 0.00 0.00 -
NAPS 0.531 0.55 1.0167 0.6303 0.7126 0.7109 0.8346 -7.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.73 3.14 3.99 4.47 3.71 3.00 8.00 -
P/RPS 0.81 0.56 0.66 0.45 0.58 0.56 0.82 -0.20%
P/EPS 9.43 -2.40 -8.70 -15.20 4.42 -2.92 13.25 -5.50%
EY 10.60 -41.66 -11.50 -6.58 22.63 -34.19 7.55 5.81%
DY 0.00 0.00 4.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.36 0.93 1.27 0.92 0.75 1.71 -5.46%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 23/02/12 24/02/11 22/02/10 24/02/09 15/02/08 -
Price 2.86 3.13 4.58 4.15 3.46 2.65 7.30 -
P/RPS 0.85 0.55 0.76 0.42 0.54 0.49 0.75 2.10%
P/EPS 9.88 -2.39 -9.99 -14.12 4.12 -2.58 12.09 -3.30%
EY 10.12 -41.79 -10.01 -7.08 24.26 -38.70 8.27 3.41%
DY 0.00 0.00 3.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.07 1.18 0.86 0.67 1.56 -3.24%

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