[MSC] QoQ 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- 1.2%
YoY- -41.1%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 396,140 377,419 306,632 351,655 465,860 424,112 451,203 -8.30%
PBT 10,636 10,511 13,781 11,597 15,159 25,895 33,109 -53.06%
Tax -2,272 -2,763 -4,494 -1,936 -3,209 -7,538 -9,929 -62.55%
NP 8,364 7,748 9,287 9,661 11,950 18,357 23,180 -49.28%
-
NP to SH 7,250 10,041 9,287 11,428 11,293 14,505 23,180 -53.89%
-
Tax Rate 21.36% 26.29% 32.61% 16.69% 21.17% 29.11% 29.99% -
Total Cost 387,776 369,671 297,345 341,994 453,910 405,755 428,023 -6.36%
-
Net Worth 290,747 289,990 302,184 299,022 238,573 256,280 240,943 13.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 290,747 289,990 302,184 299,022 238,573 256,280 240,943 13.33%
NOSH 74,742 74,932 71,438 74,755 74,788 75,155 75,060 -0.28%
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 2.11% 2.05% 3.03% 2.75% 2.57% 4.33% 5.14% -
ROE 2.49% 3.46% 3.07% 3.82% 4.73% 5.66% 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 530.01 503.68 429.23 470.41 622.91 564.31 601.12 -8.04%
EPS 9.70 13.40 13.00 15.20 15.10 19.30 24.90 -46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.87 4.23 4.00 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 94.32 89.86 73.01 83.73 110.92 100.98 107.43 -8.30%
EPS 1.73 2.39 2.21 2.72 2.69 3.45 5.52 -53.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6923 0.6905 0.7195 0.712 0.568 0.6102 0.5737 13.33%
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 1.13 1.19 1.40 1.28 0.96 1.06 1.01 7.76%
P/EPS 61.86 44.78 46.15 39.25 39.74 31.09 19.75 113.92%
EY 1.62 2.23 2.17 2.55 2.52 3.22 5.06 -53.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.42 1.50 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 1.13 1.19 1.40 1.28 0.96 1.06 1.00 8.48%
P/EPS 61.86 44.78 46.15 39.25 39.74 31.09 19.43 116.26%
EY 1.62 2.23 2.17 2.55 2.52 3.22 5.15 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.42 1.50 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