[MSC] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.51%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,290,392 1,913,143 1,570,813 1,375,176 1,431,484 1,637,704 1,440,254 36.20%
PBT 101,872 120,995 57,557 53,604 40,444 64,680 46,570 68.43%
Tax -31,836 -42,779 -23,581 -21,100 -15,440 -20,212 -12,705 84.38%
NP 70,036 78,216 33,976 32,504 25,004 44,468 33,865 62.25%
-
NP to SH 61,232 67,441 29,476 29,294 26,036 41,510 36,085 42.22%
-
Tax Rate 31.25% 35.36% 40.97% 39.36% 38.18% 31.25% 27.28% -
Total Cost 2,220,356 1,834,927 1,536,837 1,342,672 1,406,480 1,593,236 1,406,389 35.54%
-
Net Worth 361,689 350,333 312,495 310,215 306,745 302,505 291,631 15.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 13,053 14,588 13,219 - 16,213 21,591 -
Div Payout % - 19.35% 49.49% 45.13% - 39.06% 59.83% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 361,689 350,333 312,495 310,215 306,745 302,505 291,631 15.41%
NOSH 75,039 75,017 74,938 75,112 74,816 75,063 74,969 0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.06% 4.09% 2.16% 2.36% 1.75% 2.72% 2.35% -
ROE 16.93% 19.25% 9.43% 9.44% 8.49% 13.72% 12.37% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3,052.26 2,550.25 2,096.12 1,830.81 1,913.34 2,181.76 1,921.12 36.12%
EPS 81.60 89.90 39.33 39.00 34.80 55.30 48.13 42.13%
DPS 0.00 17.40 19.47 17.60 0.00 21.60 28.80 -
NAPS 4.82 4.67 4.17 4.13 4.10 4.03 3.89 15.34%
Adjusted Per Share Value based on latest NOSH - 74,660
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 545.33 455.51 374.00 327.42 340.83 389.93 342.92 36.20%
EPS 14.58 16.06 7.02 6.97 6.20 9.88 8.59 42.24%
DPS 0.00 3.11 3.47 3.15 0.00 3.86 5.14 -
NAPS 0.8612 0.8341 0.744 0.7386 0.7303 0.7203 0.6944 15.41%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.10 8.00 8.30 6.50 6.15 7.45 6.00 -
P/RPS 0.27 0.31 0.40 0.36 0.32 0.34 0.31 -8.79%
P/EPS 9.93 8.90 21.10 16.67 17.67 13.47 12.47 -14.07%
EY 10.07 11.24 4.74 6.00 5.66 7.42 8.02 16.37%
DY 0.00 2.18 2.35 2.71 0.00 2.90 4.80 -
P/NAPS 1.68 1.71 1.99 1.57 1.50 1.85 1.54 5.96%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 27/10/06 -
Price 8.70 7.30 8.50 8.20 7.45 6.55 6.00 -
P/RPS 0.29 0.29 0.41 0.45 0.39 0.30 0.31 -4.34%
P/EPS 10.66 8.12 21.61 21.03 21.41 11.84 12.47 -9.91%
EY 9.38 12.32 4.63 4.76 4.67 8.44 8.02 10.99%
DY 0.00 2.38 2.29 2.15 0.00 3.30 4.80 -
P/NAPS 1.80 1.56 2.04 1.99 1.82 1.63 1.54 10.94%

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