[MSC] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 71.54%
YoY- -146.79%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,590,097 1,972,066 3,132,582 2,825,526 2,151,253 2,055,418 2,127,870 -4.73%
PBT 74,312 -67,313 54,009 -12,392 98,749 -62,782 136,352 -9.61%
Tax -67,463 -150,873 -31,315 -26,779 -49,939 -10,106 -46,878 6.25%
NP 6,849 -218,186 22,694 -39,171 48,810 -72,888 89,474 -34.82%
-
NP to SH 16,449 -162,894 37,920 -22,842 48,818 -67,235 76,240 -22.54%
-
Tax Rate 90.78% - 57.98% - 50.57% - 34.38% -
Total Cost 1,583,248 2,190,252 3,109,888 2,864,697 2,102,443 2,128,306 2,038,396 -4.12%
-
Net Worth 244,000 245,000 419,999 361,821 259,776 293,661 361,689 -6.34%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - 30,000 2,249 - - - -
Div Payout % - - 79.11% 0.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 244,000 245,000 419,999 361,821 259,776 293,661 361,689 -6.34%
NOSH 100,000 100,000 100,000 93,013 75,079 74,533 75,039 4.90%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.43% -11.06% 0.72% -1.39% 2.27% -3.55% 4.20% -
ROE 6.74% -66.49% 9.03% -6.31% 18.79% -22.90% 21.08% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,590.10 1,972.07 3,132.58 3,037.77 2,865.29 2,757.72 2,835.68 -9.18%
EPS 16.45 -162.89 37.92 -24.56 65.02 -90.21 101.60 -26.16%
DPS 0.00 0.00 30.00 2.42 0.00 0.00 0.00 -
NAPS 2.44 2.45 4.20 3.89 3.46 3.94 4.82 -10.72%
Adjusted Per Share Value based on latest NOSH - 93,013
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 378.59 469.54 745.85 672.74 512.20 489.39 506.64 -4.73%
EPS 3.92 -38.78 9.03 -5.44 11.62 -16.01 18.15 -22.53%
DPS 0.00 0.00 7.14 0.54 0.00 0.00 0.00 -
NAPS 0.581 0.5833 1.00 0.8615 0.6185 0.6992 0.8612 -6.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.26 3.00 4.09 4.02 3.11 2.16 8.10 -
P/RPS 0.21 0.15 0.13 0.13 0.11 0.08 0.29 -5.23%
P/EPS 19.82 -1.84 10.79 -16.37 4.78 -2.39 7.97 16.38%
EY 5.05 -54.30 9.27 -6.11 20.91 -41.76 12.54 -14.05%
DY 0.00 0.00 7.33 0.60 0.00 0.00 0.00 -
P/NAPS 1.34 1.22 0.97 1.03 0.90 0.55 1.68 -3.69%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 07/05/14 10/05/13 11/05/12 09/05/11 11/05/10 11/05/09 12/05/08 -
Price 3.48 3.14 4.22 4.38 3.28 3.12 8.70 -
P/RPS 0.22 0.16 0.13 0.14 0.11 0.11 0.31 -5.55%
P/EPS 21.16 -1.93 11.13 -17.84 5.04 -3.46 8.56 16.27%
EY 4.73 -51.88 8.99 -5.61 19.82 -28.91 11.68 -13.97%
DY 0.00 0.00 7.11 0.55 0.00 0.00 0.00 -
P/NAPS 1.43 1.28 1.00 1.13 0.95 0.79 1.80 -3.76%

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