[MSC] QoQ Cumulative 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- 25.69%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,080,191 694,051 306,632 1,692,830 1,341,175 875,315 451,203 78.86%
PBT 34,928 24,292 13,781 85,760 74,163 59,004 33,109 3.62%
Tax -9,529 -7,257 -4,494 -22,612 -20,676 -17,467 -9,929 -2.70%
NP 25,399 17,035 9,287 63,148 53,487 41,537 23,180 6.27%
-
NP to SH 27,064 19,814 9,287 55,916 44,488 33,195 23,180 10.86%
-
Tax Rate 27.28% 29.87% 32.61% 26.37% 27.88% 29.60% 29.99% -
Total Cost 1,054,792 677,016 297,345 1,629,682 1,287,688 833,778 428,023 82.34%
-
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 16,193 10,207 9,715 21,592 21,606 13,487 13,510 12.82%
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 9.28% 6.82% 3.07% 19.68% 18.59% 12.99% 9.62% -
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 1,440.84 924.75 429.23 2,257.93 1,787.71 1,168.14 601.12 79.00%
EPS 36.10 26.40 13.00 74.60 59.30 44.30 24.90 28.06%
DPS 21.60 13.60 13.60 28.80 28.80 18.00 18.00 12.91%
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 257.19 165.25 73.01 403.05 319.33 208.41 107.43 78.86%
EPS 6.44 4.72 2.21 13.31 10.59 7.90 5.52 10.81%
DPS 3.86 2.43 2.31 5.14 5.14 3.21 3.22 12.83%
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 0.42 0.65 1.40 0.27 0.34 0.51 1.01 -44.25%
P/EPS 16.62 22.73 46.15 8.04 10.12 13.54 19.75 -10.85%
EY 6.02 4.40 2.17 12.43 9.88 7.38 5.06 12.26%
DY 3.60 2.27 2.27 4.80 4.80 3.00 2.95 14.18%
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 0.42 0.65 1.40 0.27 0.34 0.51 1.00 -43.88%
P/EPS 16.62 22.73 46.15 8.04 10.12 13.54 19.43 -9.88%
EY 6.02 4.40 2.17 12.43 9.88 7.38 5.15 10.95%
DY 3.60 2.27 2.27 4.80 4.80 3.00 3.00 12.91%
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