[MSC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.42%
YoY- 79.66%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,016,949 1,862,530 1,559,639 1,271,073 948,402 783,377 651,236 112.32%
PBT 141,770 127,372 107,854 84,593 61,750 53,249 52,055 94.90%
Tax -68,402 -66,327 -57,067 -41,221 -27,168 -24,838 -24,963 95.69%
NP 73,368 61,045 50,787 43,372 34,582 28,411 27,092 94.16%
-
NP to SH 73,368 61,045 50,787 43,372 34,582 28,411 27,092 94.16%
-
Tax Rate 48.25% 52.07% 52.91% 48.73% 44.00% 46.65% 47.96% -
Total Cost 1,943,581 1,801,485 1,508,852 1,227,701 913,820 754,966 624,144 113.09%
-
Net Worth 240,943 224,888 228,894 224,196 207,406 150,363 189,720 17.25%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 7,558 7,558 -
Div Payout % - - - - - 26.60% 27.90% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 240,943 224,888 228,894 224,196 207,406 150,363 189,720 17.25%
NOSH 75,060 74,962 74,802 74,982 74,875 75,181 74,693 0.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.64% 3.28% 3.26% 3.41% 3.65% 3.63% 4.16% -
ROE 30.45% 27.14% 22.19% 19.35% 16.67% 18.89% 14.28% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2,687.11 2,484.61 2,085.02 1,695.17 1,266.63 1,041.98 871.88 111.63%
EPS 97.75 81.43 67.90 57.84 46.19 37.79 36.27 93.54%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 3.21 3.00 3.06 2.99 2.77 2.00 2.54 16.87%
Adjusted Per Share Value based on latest NOSH - 74,982
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 480.23 443.46 371.34 302.64 225.81 186.52 155.06 112.32%
EPS 17.47 14.53 12.09 10.33 8.23 6.76 6.45 94.18%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 1.80 -
NAPS 0.5737 0.5354 0.545 0.5338 0.4938 0.358 0.4517 17.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.10 6.00 6.25 6.70 6.35 4.60 3.42 -
P/RPS 0.23 0.24 0.30 0.40 0.50 0.44 0.39 -29.65%
P/EPS 6.24 7.37 9.21 11.58 13.75 12.17 9.43 -24.04%
EY 16.02 13.57 10.86 8.63 7.27 8.22 10.61 31.57%
DY 0.00 0.00 0.00 0.00 0.00 2.17 2.92 -
P/NAPS 1.90 2.00 2.04 2.24 2.29 2.30 1.35 25.56%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/04/05 23/02/05 23/11/04 26/08/04 24/05/04 25/02/04 21/11/03 -
Price 6.00 6.30 6.35 6.70 7.05 4.90 3.60 -
P/RPS 0.22 0.25 0.30 0.40 0.56 0.47 0.41 -33.94%
P/EPS 6.14 7.74 9.35 11.58 15.26 12.97 9.93 -27.39%
EY 16.29 12.93 10.69 8.63 6.55 7.71 10.08 37.67%
DY 0.00 0.00 0.00 0.00 0.00 2.04 2.78 -
P/NAPS 1.87 2.10 2.08 2.24 2.55 2.45 1.42 20.12%

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