[MSC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 205.07%
YoY- 62.47%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,871,268 1,168,367 572,598 1,913,143 1,178,110 687,588 357,871 200.35%
PBT 55,593 33,556 25,468 120,995 43,168 26,802 10,111 210.55%
Tax -21,235 -13,443 -7,959 -42,779 -17,686 -10,550 -3,860 210.66%
NP 34,358 20,113 17,509 78,216 25,482 16,252 6,251 210.48%
-
NP to SH 30,603 18,335 15,308 67,441 22,107 14,647 6,509 179.86%
-
Tax Rate 38.20% 40.06% 31.25% 35.36% 40.97% 39.36% 38.18% -
Total Cost 1,836,910 1,148,254 555,089 1,834,927 1,152,628 671,336 351,620 200.17%
-
Net Worth 369,036 353,925 361,689 350,333 312,495 310,215 306,745 13.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,000 6,011 - 13,053 10,941 6,609 - -
Div Payout % 19.61% 32.79% - 19.35% 49.49% 45.13% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 369,036 353,925 361,689 350,333 312,495 310,215 306,745 13.07%
NOSH 75,007 75,143 75,039 75,017 74,938 75,112 74,816 0.16%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.84% 1.72% 3.06% 4.09% 2.16% 2.36% 1.75% -
ROE 8.29% 5.18% 4.23% 19.25% 7.07% 4.72% 2.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2,494.78 1,554.85 763.07 2,550.25 1,572.09 915.41 478.33 199.84%
EPS 40.80 24.40 20.40 89.90 29.50 19.50 8.70 179.38%
DPS 8.00 8.00 0.00 17.40 14.60 8.80 0.00 -
NAPS 4.92 4.71 4.82 4.67 4.17 4.13 4.10 12.88%
Adjusted Per Share Value based on latest NOSH - 75,056
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 445.54 278.18 136.33 455.51 280.50 163.71 85.21 200.34%
EPS 7.29 4.37 3.64 16.06 5.26 3.49 1.55 179.92%
DPS 1.43 1.43 0.00 3.11 2.61 1.57 0.00 -
NAPS 0.8787 0.8427 0.8612 0.8341 0.744 0.7386 0.7303 13.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.05 8.10 8.10 8.00 8.30 6.50 6.15 -
P/RPS 0.20 0.52 1.06 0.31 0.53 0.71 1.29 -71.04%
P/EPS 12.38 33.20 39.71 8.90 28.14 33.33 70.69 -68.59%
EY 8.08 3.01 2.52 11.24 3.55 3.00 1.41 219.21%
DY 1.58 0.99 0.00 2.18 1.76 1.35 0.00 -
P/NAPS 1.03 1.72 1.68 1.71 1.99 1.57 1.50 -22.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 -
Price 3.10 6.75 8.70 7.30 8.50 8.20 7.45 -
P/RPS 0.12 0.43 1.14 0.29 0.54 0.90 1.56 -81.82%
P/EPS 7.60 27.66 42.65 8.12 28.81 42.05 85.63 -80.01%
EY 13.16 3.61 2.34 12.32 3.47 2.38 1.17 399.80%
DY 2.58 1.19 0.00 2.38 1.72 1.07 0.00 -
P/NAPS 0.63 1.43 1.80 1.56 2.04 1.99 1.82 -50.60%

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