[MSC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.72%
YoY- 112.81%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 424,112 451,203 579,591 485,993 500,162 296,784 276,700 32.97%
PBT 25,895 33,109 33,539 36,748 38,374 18,711 14,021 50.58%
Tax -7,538 -9,929 -14,135 -22,760 -21,578 -7,854 -4,875 33.75%
NP 18,357 23,180 19,404 13,988 16,796 10,857 9,146 59.18%
-
NP to SH 14,505 23,180 19,404 13,988 16,796 10,857 9,146 36.03%
-
Tax Rate 29.11% 29.99% 42.14% 61.94% 56.23% 41.98% 34.77% -
Total Cost 405,755 428,023 560,187 472,005 483,366 285,927 267,554 32.03%
-
Net Worth 256,280 240,943 224,888 228,894 224,196 207,406 150,363 42.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 7,562 - -
Div Payout % - - - - - 69.66% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 256,280 240,943 224,888 228,894 224,196 207,406 150,363 42.73%
NOSH 75,155 75,060 74,962 74,802 74,982 74,875 75,181 -0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.33% 5.14% 3.35% 2.88% 3.36% 3.66% 3.31% -
ROE 5.66% 9.62% 8.63% 6.11% 7.49% 5.23% 6.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 564.31 601.12 773.17 649.70 667.04 396.37 368.04 33.00%
EPS 19.30 24.90 25.90 18.70 22.40 14.50 12.20 35.80%
DPS 0.00 0.00 0.00 0.00 0.00 10.10 0.00 -
NAPS 3.41 3.21 3.00 3.06 2.99 2.77 2.00 42.76%
Adjusted Per Share Value based on latest NOSH - 74,802
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.98 107.43 138.00 115.71 119.09 70.66 65.88 32.97%
EPS 3.45 5.52 4.62 3.33 4.00 2.59 2.18 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.6102 0.5737 0.5354 0.545 0.5338 0.4938 0.358 42.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.00 6.10 6.00 6.25 6.70 6.35 4.60 -
P/RPS 1.06 1.01 0.78 0.96 1.00 1.60 1.25 -10.41%
P/EPS 31.09 19.75 23.18 33.42 29.91 43.79 37.81 -12.24%
EY 3.22 5.06 4.31 2.99 3.34 2.28 2.64 14.17%
DY 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 1.76 1.90 2.00 2.04 2.24 2.29 2.30 -16.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 28/07/05 26/04/05 23/02/05 23/11/04 26/08/04 24/05/04 25/02/04 -
Price 6.00 6.00 6.30 6.35 6.70 7.05 4.90 -
P/RPS 1.06 1.00 0.81 0.98 1.00 1.78 1.33 -14.05%
P/EPS 31.09 19.43 24.34 33.96 29.91 48.62 40.28 -15.86%
EY 3.22 5.15 4.11 2.94 3.34 2.06 2.48 19.03%
DY 0.00 0.00 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.76 1.87 2.10 2.08 2.24 2.55 2.45 -19.80%

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