[MSC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.03%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,570,813 1,375,176 1,431,484 1,637,704 1,440,254 1,388,102 1,226,528 17.91%
PBT 57,557 53,604 40,444 64,680 46,570 48,584 55,124 2.91%
Tax -23,581 -21,100 -15,440 -20,212 -12,705 -14,514 -17,976 19.81%
NP 33,976 32,504 25,004 44,468 33,865 34,070 37,148 -5.77%
-
NP to SH 29,476 29,294 26,036 41,510 36,085 39,628 37,148 -14.27%
-
Tax Rate 40.97% 39.36% 38.18% 31.25% 27.28% 29.87% 32.61% -
Total Cost 1,536,837 1,342,672 1,406,480 1,593,236 1,406,389 1,354,032 1,189,380 18.61%
-
Net Worth 312,495 310,215 306,745 302,505 291,631 290,455 302,184 2.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 14,588 13,219 - 16,213 21,591 20,414 38,862 -47.93%
Div Payout % 49.49% 45.13% - 39.06% 59.83% 51.52% 104.62% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 312,495 310,215 306,745 302,505 291,631 290,455 302,184 2.25%
NOSH 74,938 75,112 74,816 75,063 74,969 75,053 71,438 3.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.16% 2.36% 1.75% 2.72% 2.35% 2.45% 3.03% -
ROE 9.43% 9.44% 8.49% 13.72% 12.37% 13.64% 12.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2,096.12 1,830.81 1,913.34 2,181.76 1,921.12 1,849.49 1,716.90 14.21%
EPS 39.33 39.00 34.80 55.30 48.13 52.80 52.00 -16.97%
DPS 19.47 17.60 0.00 21.60 28.80 27.20 54.40 -49.55%
NAPS 4.17 4.13 4.10 4.03 3.89 3.87 4.23 -0.94%
Adjusted Per Share Value based on latest NOSH - 74,849
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 374.00 327.42 340.83 389.93 342.92 330.50 292.03 17.91%
EPS 7.02 6.97 6.20 9.88 8.59 9.44 8.84 -14.23%
DPS 3.47 3.15 0.00 3.86 5.14 4.86 9.25 -47.95%
NAPS 0.744 0.7386 0.7303 0.7203 0.6944 0.6916 0.7195 2.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 8.30 6.50 6.15 7.45 6.00 6.00 6.00 -
P/RPS 0.40 0.36 0.32 0.34 0.31 0.32 0.35 9.30%
P/EPS 21.10 16.67 17.67 13.47 12.47 11.36 11.54 49.47%
EY 4.74 6.00 5.66 7.42 8.02 8.80 8.67 -33.11%
DY 2.35 2.71 0.00 2.90 4.80 4.53 9.07 -59.32%
P/NAPS 1.99 1.57 1.50 1.85 1.54 1.55 1.42 25.20%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 07/08/07 08/05/07 21/02/07 27/10/06 19/09/06 03/05/06 -
Price 8.50 8.20 7.45 6.55 6.00 6.00 6.00 -
P/RPS 0.41 0.45 0.39 0.30 0.31 0.32 0.35 11.11%
P/EPS 21.61 21.03 21.41 11.84 12.47 11.36 11.54 51.86%
EY 4.63 4.76 4.67 8.44 8.02 8.80 8.67 -34.15%
DY 2.29 2.15 0.00 3.30 4.80 4.53 9.07 -60.01%
P/NAPS 2.04 1.99 1.82 1.63 1.54 1.55 1.42 27.29%

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