[MSC] QoQ TTM 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- 17.1%
YoY- 87.46%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,940,899 2,016,949 1,862,530 1,559,639 1,271,073 948,402 783,377 83.20%
PBT 129,291 141,770 127,372 107,854 84,593 61,750 53,249 80.74%
Tax -54,362 -68,402 -66,327 -57,067 -41,221 -27,168 -24,838 68.65%
NP 74,929 73,368 61,045 50,787 43,372 34,582 28,411 90.99%
-
NP to SH 71,077 73,368 61,045 50,787 43,372 34,582 28,411 84.39%
-
Tax Rate 42.05% 48.25% 52.07% 52.91% 48.73% 44.00% 46.65% -
Total Cost 1,865,970 1,943,581 1,801,485 1,508,852 1,227,701 913,820 754,966 82.90%
-
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 - - - - - - 7,558 -
Div Payout % - - - - - - 26.60% -
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 3.86% 3.64% 3.28% 3.26% 3.41% 3.65% 3.63% -
ROE 27.73% 30.45% 27.14% 22.19% 19.35% 16.67% 18.89% -
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 2,582.51 2,687.11 2,484.61 2,085.02 1,695.17 1,266.63 1,041.98 83.24%
EPS 94.57 97.75 81.43 67.90 57.84 46.19 37.79 84.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
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 462.12 480.23 443.46 371.34 302.64 225.81 186.52 83.20%
EPS 16.92 17.47 14.53 12.09 10.33 8.23 6.76 84.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
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 0.23 0.23 0.24 0.30 0.40 0.50 0.44 -35.13%
P/EPS 6.34 6.24 7.37 9.21 11.58 13.75 12.17 -35.28%
EY 15.76 16.02 13.57 10.86 8.63 7.27 8.22 54.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
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 0.23 0.22 0.25 0.30 0.40 0.56 0.47 -37.92%
P/EPS 6.34 6.14 7.74 9.35 11.58 15.26 12.97 -37.97%
EY 15.76 16.29 12.93 10.69 8.63 6.55 7.71 61.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
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