[MSC] QoQ Cumulative 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- 53.38%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,178,110 687,588 357,871 1,637,704 1,080,191 694,051 306,632 145.10%
PBT 43,168 26,802 10,111 64,680 34,928 24,292 13,781 113.93%
Tax -17,686 -10,550 -3,860 -20,212 -9,529 -7,257 -4,494 149.05%
NP 25,482 16,252 6,251 44,468 25,399 17,035 9,287 95.87%
-
NP to SH 22,107 14,647 6,509 41,510 27,064 19,814 9,287 78.18%
-
Tax Rate 40.97% 39.36% 38.18% 31.25% 27.28% 29.87% 32.61% -
Total Cost 1,152,628 671,336 351,620 1,593,236 1,054,792 677,016 297,345 146.56%
-
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 10,941 6,609 - 16,213 16,193 10,207 9,715 8.23%
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 7.07% 4.72% 2.12% 13.72% 9.28% 6.82% 3.07% -
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 1,572.09 915.41 478.33 2,181.76 1,440.84 924.75 429.23 137.41%
EPS 29.50 19.50 8.70 55.30 36.10 26.40 13.00 72.59%
DPS 14.60 8.80 0.00 21.60 21.60 13.60 13.60 4.83%
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 280.50 163.71 85.21 389.93 257.19 165.25 73.01 145.10%
EPS 5.26 3.49 1.55 9.88 6.44 4.72 2.21 78.16%
DPS 2.61 1.57 0.00 3.86 3.86 2.43 2.31 8.47%
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 0.53 0.71 1.29 0.34 0.42 0.65 1.40 -47.63%
P/EPS 28.14 33.33 70.69 13.47 16.62 22.73 46.15 -28.07%
EY 3.55 3.00 1.41 7.42 6.02 4.40 2.17 38.79%
DY 1.76 1.35 0.00 2.90 3.60 2.27 2.27 -15.59%
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 0.54 0.90 1.56 0.30 0.42 0.65 1.40 -46.98%
P/EPS 28.81 42.05 85.63 11.84 16.62 22.73 46.15 -26.93%
EY 3.47 2.38 1.17 8.44 6.02 4.40 2.17 36.70%
DY 1.72 1.07 0.00 3.30 3.60 2.27 2.27 -16.87%
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