[MSC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.66%
YoY- -1.05%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,431,846 1,501,566 1,548,259 1,692,830 1,920,766 1,940,899 2,016,949 -20.40%
PBT 46,525 51,048 66,432 85,760 107,702 129,291 141,770 -52.39%
Tax -11,465 -12,402 -17,177 -22,612 -34,811 -54,362 -68,402 -69.56%
NP 35,060 38,646 49,255 63,148 72,891 74,929 73,368 -38.84%
-
NP to SH 38,492 42,535 46,999 60,406 68,382 71,077 73,368 -34.92%
-
Tax Rate 24.64% 24.29% 25.86% 26.37% 32.32% 42.05% 48.25% -
Total Cost 1,396,786 1,462,920 1,499,004 1,629,682 1,847,875 1,865,970 1,943,581 -19.75%
-
Net Worth 290,747 289,990 302,184 299,022 238,573 256,280 240,943 13.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 290,747 289,990 302,184 299,022 238,573 256,280 240,943 13.33%
NOSH 74,742 74,932 71,438 74,755 74,788 75,155 75,060 -0.28%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.45% 2.57% 3.18% 3.73% 3.79% 3.86% 3.64% -
ROE 13.24% 14.67% 15.55% 20.20% 28.66% 27.73% 30.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,915.71 2,003.88 2,167.26 2,264.49 2,568.28 2,582.51 2,687.11 -20.17%
EPS 51.50 56.76 65.79 80.80 91.43 94.57 97.75 -34.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.87 4.23 4.00 3.19 3.41 3.21 13.65%
Adjusted Per Share Value based on latest NOSH - 74,755
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 340.92 357.52 368.63 403.05 457.33 462.12 480.23 -20.40%
EPS 9.16 10.13 11.19 14.38 16.28 16.92 17.47 -34.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6923 0.6905 0.7195 0.712 0.568 0.6102 0.5737 13.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.00 6.00 6.00 6.00 6.00 6.00 6.10 -
P/RPS 0.31 0.30 0.28 0.26 0.23 0.23 0.23 21.99%
P/EPS 11.65 10.57 9.12 7.43 6.56 6.34 6.24 51.56%
EY 8.58 9.46 10.96 13.47 15.24 15.76 16.02 -34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.42 1.50 1.88 1.76 1.90 -13.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/10/06 19/09/06 03/05/06 28/02/06 09/11/05 28/07/05 26/04/05 -
Price 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 0.31 0.30 0.28 0.26 0.23 0.23 0.22 25.66%
P/EPS 11.65 10.57 9.12 7.43 6.56 6.34 6.14 53.20%
EY 8.58 9.46 10.96 13.47 15.24 15.76 16.29 -34.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.42 1.50 1.88 1.76 1.87 -12.13%

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