[MSC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 36.59%
YoY- -39.17%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 687,588 357,871 1,637,704 1,080,191 694,051 306,632 1,692,830 -45.24%
PBT 26,802 10,111 64,680 34,928 24,292 13,781 85,760 -54.04%
Tax -10,550 -3,860 -20,212 -9,529 -7,257 -4,494 -22,612 -39.92%
NP 16,252 6,251 44,468 25,399 17,035 9,287 63,148 -59.63%
-
NP to SH 14,647 6,509 41,510 27,064 19,814 9,287 55,916 -59.16%
-
Tax Rate 39.36% 38.18% 31.25% 27.28% 29.87% 32.61% 26.37% -
Total Cost 671,336 351,620 1,593,236 1,054,792 677,016 297,345 1,629,682 -44.72%
-
Net Worth 310,215 306,745 302,505 291,631 290,455 302,184 284,145 6.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,609 - 16,213 16,193 10,207 9,715 21,592 -54.68%
Div Payout % 45.13% - 39.06% 59.83% 51.52% 104.62% 38.62% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 310,215 306,745 302,505 291,631 290,455 302,184 284,145 6.04%
NOSH 75,112 74,816 75,063 74,969 75,053 71,438 74,972 0.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.36% 1.75% 2.72% 2.35% 2.45% 3.03% 3.73% -
ROE 4.72% 2.12% 13.72% 9.28% 6.82% 3.07% 19.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 915.41 478.33 2,181.76 1,440.84 924.75 429.23 2,257.93 -45.31%
EPS 19.50 8.70 55.30 36.10 26.40 13.00 74.60 -59.21%
DPS 8.80 0.00 21.60 21.60 13.60 13.60 28.80 -54.73%
NAPS 4.13 4.10 4.03 3.89 3.87 4.23 3.79 5.91%
Adjusted Per Share Value based on latest NOSH - 74,742
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 163.71 85.21 389.93 257.19 165.25 73.01 403.05 -45.24%
EPS 3.49 1.55 9.88 6.44 4.72 2.21 13.31 -59.13%
DPS 1.57 0.00 3.86 3.86 2.43 2.31 5.14 -54.74%
NAPS 0.7386 0.7303 0.7203 0.6944 0.6916 0.7195 0.6765 6.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.50 6.15 7.45 6.00 6.00 6.00 6.00 -
P/RPS 0.71 1.29 0.34 0.42 0.65 1.40 0.27 90.85%
P/EPS 33.33 70.69 13.47 16.62 22.73 46.15 8.04 158.73%
EY 3.00 1.41 7.42 6.02 4.40 2.17 12.43 -61.33%
DY 1.35 0.00 2.90 3.60 2.27 2.27 4.80 -57.17%
P/NAPS 1.57 1.50 1.85 1.54 1.55 1.42 1.58 -0.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 07/08/07 08/05/07 21/02/07 27/10/06 19/09/06 03/05/06 28/02/06 -
Price 8.20 7.45 6.55 6.00 6.00 6.00 6.00 -
P/RPS 0.90 1.56 0.30 0.42 0.65 1.40 0.27 123.63%
P/EPS 42.05 85.63 11.84 16.62 22.73 46.15 8.04 202.21%
EY 2.38 1.17 8.44 6.02 4.40 2.17 12.43 -66.88%
DY 1.07 0.00 3.30 3.60 2.27 2.27 4.80 -63.33%
P/NAPS 1.99 1.82 1.63 1.54 1.55 1.42 1.58 16.67%

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