[MSC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.39%
YoY- -59.94%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,637,704 1,080,191 694,051 306,632 1,692,830 1,341,175 875,315 51.66%
PBT 64,680 34,928 24,292 13,781 85,760 74,163 59,004 6.29%
Tax -20,212 -9,529 -7,257 -4,494 -22,612 -20,676 -17,467 10.19%
NP 44,468 25,399 17,035 9,287 63,148 53,487 41,537 4.63%
-
NP to SH 41,510 27,064 19,814 9,287 55,916 44,488 33,195 16.02%
-
Tax Rate 31.25% 27.28% 29.87% 32.61% 26.37% 27.88% 29.60% -
Total Cost 1,593,236 1,054,792 677,016 297,345 1,629,682 1,287,688 833,778 53.80%
-
Net Worth 302,505 291,631 290,455 302,184 284,145 239,319 255,519 11.87%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,213 16,193 10,207 9,715 21,592 21,606 13,487 13.01%
Div Payout % 39.06% 59.83% 51.52% 104.62% 38.62% 48.57% 40.63% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 302,505 291,631 290,455 302,184 284,145 239,319 255,519 11.87%
NOSH 75,063 74,969 75,053 71,438 74,972 75,021 74,932 0.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.72% 2.35% 2.45% 3.03% 3.73% 3.99% 4.75% -
ROE 13.72% 9.28% 6.82% 3.07% 19.68% 18.59% 12.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2,181.76 1,440.84 924.75 429.23 2,257.93 1,787.71 1,168.14 51.48%
EPS 55.30 36.10 26.40 13.00 74.60 59.30 44.30 15.88%
DPS 21.60 21.60 13.60 13.60 28.80 28.80 18.00 12.88%
NAPS 4.03 3.89 3.87 4.23 3.79 3.19 3.41 11.74%
Adjusted Per Share Value based on latest NOSH - 71,438
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 389.93 257.19 165.25 73.01 403.05 319.33 208.41 51.66%
EPS 9.88 6.44 4.72 2.21 13.31 10.59 7.90 16.03%
DPS 3.86 3.86 2.43 2.31 5.14 5.14 3.21 13.04%
NAPS 0.7203 0.6944 0.6916 0.7195 0.6765 0.5698 0.6084 11.87%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.45 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 0.34 0.42 0.65 1.40 0.27 0.34 0.51 -23.62%
P/EPS 13.47 16.62 22.73 46.15 8.04 10.12 13.54 -0.34%
EY 7.42 6.02 4.40 2.17 12.43 9.88 7.38 0.36%
DY 2.90 3.60 2.27 2.27 4.80 4.80 3.00 -2.22%
P/NAPS 1.85 1.54 1.55 1.42 1.58 1.88 1.76 3.37%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 21/02/07 27/10/06 19/09/06 03/05/06 28/02/06 09/11/05 28/07/05 -
Price 6.55 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 0.30 0.42 0.65 1.40 0.27 0.34 0.51 -29.72%
P/EPS 11.84 16.62 22.73 46.15 8.04 10.12 13.54 -8.53%
EY 8.44 6.02 4.40 2.17 12.43 9.88 7.38 9.33%
DY 3.30 3.60 2.27 2.27 4.80 4.80 3.00 6.54%
P/NAPS 1.63 1.54 1.55 1.42 1.58 1.88 1.76 -4.97%

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