[MSC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.98%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,127,870 1,913,143 1,735,623 1,641,241 1,688,943 1,637,704 1,431,846 30.19%
PBT 136,352 120,995 72,920 67,190 61,010 64,680 46,525 104.65%
Tax -46,878 -42,779 -28,369 -23,505 -19,578 -20,212 -11,465 155.48%
NP 89,474 78,216 44,551 43,685 41,432 44,468 35,060 86.64%
-
NP to SH 76,240 67,441 36,553 36,343 38,246 41,510 38,492 57.65%
-
Tax Rate 34.38% 35.36% 38.90% 34.98% 32.09% 31.25% 24.64% -
Total Cost 2,038,396 1,834,927 1,691,072 1,597,556 1,647,511 1,593,236 1,396,786 28.62%
-
Net Worth 361,689 350,512 314,224 308,348 306,745 301,644 290,747 15.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 361,689 350,512 314,224 308,348 306,745 301,644 290,747 15.65%
NOSH 75,039 75,056 75,353 74,660 74,816 74,849 74,742 0.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.20% 4.09% 2.57% 2.66% 2.45% 2.72% 2.45% -
ROE 21.08% 19.24% 11.63% 11.79% 12.47% 13.76% 13.24% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2,835.68 2,548.94 2,303.31 2,198.27 2,257.46 2,187.99 1,915.71 29.85%
EPS 101.60 89.85 48.51 48.68 51.12 55.46 51.50 57.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 4.67 4.17 4.13 4.10 4.03 3.89 15.34%
Adjusted Per Share Value based on latest NOSH - 74,660
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 506.64 455.51 413.24 390.77 402.13 389.93 340.92 30.19%
EPS 18.15 16.06 8.70 8.65 9.11 9.88 9.16 57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8612 0.8346 0.7482 0.7342 0.7303 0.7182 0.6923 15.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.10 8.00 8.30 6.50 6.15 7.45 6.00 -
P/RPS 0.29 0.31 0.36 0.30 0.27 0.34 0.31 -4.34%
P/EPS 7.97 8.90 17.11 13.35 12.03 13.43 11.65 -22.34%
EY 12.54 11.23 5.84 7.49 8.31 7.44 8.58 28.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.71 1.99 1.57 1.50 1.85 1.54 5.96%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 27/10/06 -
Price 8.70 7.30 8.50 8.20 7.45 6.55 6.00 -
P/RPS 0.31 0.29 0.37 0.37 0.33 0.30 0.31 0.00%
P/EPS 8.56 8.12 17.52 16.85 14.57 11.81 11.65 -18.55%
EY 11.68 12.31 5.71 5.94 6.86 8.47 8.58 22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.56 2.04 1.99 1.82 1.63 1.54 10.94%

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