[MSC] QoQ 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- 99.26%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 490,522 329,717 357,871 557,513 396,140 377,419 306,632 36.74%
PBT 16,366 16,691 10,111 29,752 10,636 10,511 13,781 12.13%
Tax -7,136 -6,690 -3,860 -10,683 -2,272 -2,763 -4,494 36.06%
NP 9,230 10,001 6,251 19,069 8,364 7,748 9,287 -0.40%
-
NP to SH 7,460 8,138 6,509 14,446 7,250 10,041 9,287 -13.57%
-
Tax Rate 43.60% 40.08% 38.18% 35.91% 21.36% 26.29% 32.61% -
Total Cost 481,292 319,716 351,620 538,444 387,776 369,671 297,345 37.81%
-
Net Worth 314,224 308,348 306,745 301,644 290,747 289,990 302,184 2.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 314,224 308,348 306,745 301,644 290,747 289,990 302,184 2.63%
NOSH 75,353 74,660 74,816 74,849 74,742 74,932 71,438 3.61%
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 1.88% 3.03% 1.75% 3.42% 2.11% 2.05% 3.03% -
ROE 2.37% 2.64% 2.12% 4.79% 2.49% 3.46% 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 650.96 441.62 478.33 744.84 530.01 503.68 429.23 31.96%
EPS 9.90 10.90 8.70 19.30 9.70 13.40 13.00 -16.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 116.79 78.50 85.21 132.74 94.32 89.86 73.01 36.73%
EPS 1.78 1.94 1.55 3.44 1.73 2.39 2.21 -13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7482 0.7342 0.7303 0.7182 0.6923 0.6905 0.7195 2.63%
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 1.28 1.47 1.29 1.00 1.13 1.19 1.40 -5.79%
P/EPS 83.84 59.63 70.69 38.60 61.86 44.78 46.15 48.83%
EY 1.19 1.68 1.41 2.59 1.62 2.23 2.17 -32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.31 1.86 1.56 0.88 1.13 1.19 1.40 -4.32%
P/EPS 85.86 75.23 85.63 33.94 61.86 44.78 46.15 51.21%
EY 1.16 1.33 1.17 2.95 1.62 2.23 2.17 -34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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