[MSC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.51%
YoY- -43.71%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,641,241 1,688,943 1,637,704 1,431,846 1,501,566 1,548,259 1,692,830 -2.04%
PBT 67,190 61,010 64,680 46,525 51,048 66,432 85,760 -15.05%
Tax -23,505 -19,578 -20,212 -11,465 -12,402 -17,177 -22,612 2.62%
NP 43,685 41,432 44,468 35,060 38,646 49,255 63,148 -21.83%
-
NP to SH 36,343 38,246 41,510 38,492 42,535 46,999 60,406 -28.79%
-
Tax Rate 34.98% 32.09% 31.25% 24.64% 24.29% 25.86% 26.37% -
Total Cost 1,597,556 1,647,511 1,593,236 1,396,786 1,462,920 1,499,004 1,629,682 -1.32%
-
Net Worth 308,348 306,745 301,644 290,747 289,990 302,184 299,022 2.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 308,348 306,745 301,644 290,747 289,990 302,184 299,022 2.07%
NOSH 74,660 74,816 74,849 74,742 74,932 71,438 74,755 -0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.66% 2.45% 2.72% 2.45% 2.57% 3.18% 3.73% -
ROE 11.79% 12.47% 13.76% 13.24% 14.67% 15.55% 20.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2,198.27 2,257.46 2,187.99 1,915.71 2,003.88 2,167.26 2,264.49 -1.96%
EPS 48.68 51.12 55.46 51.50 56.76 65.79 80.80 -28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.10 4.03 3.89 3.87 4.23 4.00 2.16%
Adjusted Per Share Value based on latest NOSH - 74,742
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 390.77 402.13 389.93 340.92 357.52 368.63 403.05 -2.04%
EPS 8.65 9.11 9.88 9.16 10.13 11.19 14.38 -28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7342 0.7303 0.7182 0.6923 0.6905 0.7195 0.712 2.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.50 6.15 7.45 6.00 6.00 6.00 6.00 -
P/RPS 0.30 0.27 0.34 0.31 0.30 0.28 0.26 10.03%
P/EPS 13.35 12.03 13.43 11.65 10.57 9.12 7.43 47.95%
EY 7.49 8.31 7.44 8.58 9.46 10.96 13.47 -32.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.50 1.85 1.54 1.55 1.42 1.50 3.09%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 07/08/07 08/05/07 21/02/07 27/10/06 19/09/06 03/05/06 28/02/06 -
Price 8.20 7.45 6.55 6.00 6.00 6.00 6.00 -
P/RPS 0.37 0.33 0.30 0.31 0.30 0.28 0.26 26.59%
P/EPS 16.85 14.57 11.81 11.65 10.57 9.12 7.43 72.87%
EY 5.94 6.86 8.47 8.58 9.46 10.96 13.47 -42.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.82 1.63 1.54 1.55 1.42 1.50 20.79%

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