[MSC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 34.02%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 694,051 306,632 1,692,830 1,341,175 875,315 451,203 1,862,530 -48.30%
PBT 24,292 13,781 85,760 74,163 59,004 33,109 127,372 -66.96%
Tax -7,257 -4,494 -22,612 -20,676 -17,467 -9,929 -66,327 -77.21%
NP 17,035 9,287 63,148 53,487 41,537 23,180 61,045 -57.39%
-
NP to SH 19,814 9,287 55,916 44,488 33,195 23,180 61,045 -52.86%
-
Tax Rate 29.87% 32.61% 26.37% 27.88% 29.60% 29.99% 52.07% -
Total Cost 677,016 297,345 1,629,682 1,287,688 833,778 428,023 1,801,485 -48.01%
-
Net Worth 290,455 302,184 284,145 239,319 255,519 240,943 287,283 0.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,207 9,715 21,592 21,606 13,487 13,510 15,676 -24.93%
Div Payout % 51.52% 104.62% 38.62% 48.57% 40.63% 58.29% 25.68% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 290,455 302,184 284,145 239,319 255,519 240,943 287,283 0.73%
NOSH 75,053 71,438 74,972 75,021 74,932 75,060 75,008 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.45% 3.03% 3.73% 3.99% 4.75% 5.14% 3.28% -
ROE 6.82% 3.07% 19.68% 18.59% 12.99% 9.62% 21.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 924.75 429.23 2,257.93 1,787.71 1,168.14 601.12 2,483.08 -48.33%
EPS 26.40 13.00 74.60 59.30 44.30 24.90 81.40 -52.89%
DPS 13.60 13.60 28.80 28.80 18.00 18.00 20.90 -24.96%
NAPS 3.87 4.23 3.79 3.19 3.41 3.21 3.83 0.69%
Adjusted Per Share Value based on latest NOSH - 74,788
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 165.25 73.01 403.05 319.33 208.41 107.43 443.46 -48.31%
EPS 4.72 2.21 13.31 10.59 7.90 5.52 14.53 -52.84%
DPS 2.43 2.31 5.14 5.14 3.21 3.22 3.73 -24.90%
NAPS 0.6916 0.7195 0.6765 0.5698 0.6084 0.5737 0.684 0.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 6.00 6.00 6.00 6.00 6.00 6.10 6.00 -
P/RPS 0.65 1.40 0.27 0.34 0.51 1.01 0.24 94.65%
P/EPS 22.73 46.15 8.04 10.12 13.54 19.75 7.37 112.31%
EY 4.40 2.17 12.43 9.88 7.38 5.06 13.56 -52.87%
DY 2.27 2.27 4.80 4.80 3.00 2.95 3.48 -24.84%
P/NAPS 1.55 1.42 1.58 1.88 1.76 1.90 1.57 -0.85%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 19/09/06 03/05/06 28/02/06 09/11/05 28/07/05 26/04/05 23/02/05 -
Price 6.00 6.00 6.00 6.00 6.00 6.00 6.30 -
P/RPS 0.65 1.40 0.27 0.34 0.51 1.00 0.25 89.41%
P/EPS 22.73 46.15 8.04 10.12 13.54 19.43 7.74 105.47%
EY 4.40 2.17 12.43 9.88 7.38 5.15 12.92 -51.32%
DY 2.27 2.27 4.80 4.80 3.00 3.00 3.32 -22.44%
P/NAPS 1.55 1.42 1.58 1.88 1.76 1.87 1.64 -3.70%

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