[MSC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.73%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,440,254 1,388,102 1,226,528 1,692,830 1,788,233 1,750,630 1,804,812 -13.95%
PBT 46,570 48,584 55,124 85,760 98,884 118,008 132,436 -50.14%
Tax -12,705 -14,514 -17,976 -22,612 -27,568 -34,934 -39,716 -53.19%
NP 33,865 34,070 37,148 63,148 71,316 83,074 92,720 -48.87%
-
NP to SH 36,085 39,628 37,148 55,916 59,317 66,390 92,720 -46.66%
-
Tax Rate 27.28% 29.87% 32.61% 26.37% 27.88% 29.60% 29.99% -
Total Cost 1,406,389 1,354,032 1,189,380 1,629,682 1,716,917 1,667,556 1,712,092 -12.27%
-
Net Worth 291,631 290,455 302,184 284,145 239,319 255,519 240,943 13.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 21,591 20,414 38,862 21,592 28,808 26,975 54,043 -45.72%
Div Payout % 59.83% 51.52% 104.62% 38.62% 48.57% 40.63% 58.29% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 291,631 290,455 302,184 284,145 239,319 255,519 240,943 13.56%
NOSH 74,969 75,053 71,438 74,972 75,021 74,932 75,060 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.35% 2.45% 3.03% 3.73% 3.99% 4.75% 5.14% -
ROE 12.37% 13.64% 12.29% 19.68% 24.79% 25.98% 38.48% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,921.12 1,849.49 1,716.90 2,257.93 2,383.61 2,336.28 2,404.48 -13.88%
EPS 48.13 52.80 52.00 74.60 79.07 88.60 99.60 -38.39%
DPS 28.80 27.20 54.40 28.80 38.40 36.00 72.00 -45.68%
NAPS 3.89 3.87 4.23 3.79 3.19 3.41 3.21 13.65%
Adjusted Per Share Value based on latest NOSH - 74,755
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 342.92 330.50 292.03 403.05 425.77 416.82 429.72 -13.95%
EPS 8.59 9.44 8.84 13.31 14.12 15.81 22.08 -46.67%
DPS 5.14 4.86 9.25 5.14 6.86 6.42 12.87 -45.73%
NAPS 0.6944 0.6916 0.7195 0.6765 0.5698 0.6084 0.5737 13.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.00 6.00 6.00 6.00 6.00 6.00 6.10 -
P/RPS 0.31 0.32 0.35 0.27 0.25 0.26 0.25 15.40%
P/EPS 12.47 11.36 11.54 8.04 7.59 6.77 4.94 85.28%
EY 8.02 8.80 8.67 12.43 13.18 14.77 20.25 -46.03%
DY 4.80 4.53 9.07 4.80 6.40 6.00 11.80 -45.06%
P/NAPS 1.54 1.55 1.42 1.58 1.88 1.76 1.90 -13.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/10/06 19/09/06 03/05/06 28/02/06 09/11/05 28/07/05 26/04/05 -
Price 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 0.31 0.32 0.35 0.27 0.25 0.26 0.25 15.40%
P/EPS 12.47 11.36 11.54 8.04 7.59 6.77 4.86 87.31%
EY 8.02 8.80 8.67 12.43 13.18 14.77 20.59 -46.63%
DY 4.80 4.53 9.07 4.80 6.40 6.00 12.00 -45.68%
P/NAPS 1.54 1.55 1.42 1.58 1.88 1.76 1.87 -12.13%

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