[MSC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 84.5%
YoY- 62.47%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,606,301 2,393,922 2,127,870 1,913,143 1,735,623 1,641,241 1,688,943 33.43%
PBT 133,420 127,749 136,352 120,995 72,920 67,190 61,010 68.23%
Tax -46,328 -45,672 -46,878 -42,779 -28,369 -23,505 -19,578 77.29%
NP 87,092 82,077 89,474 78,216 44,551 43,685 41,432 63.87%
-
NP to SH 75,937 71,129 76,240 67,441 36,553 36,343 38,246 57.77%
-
Tax Rate 34.72% 35.75% 34.38% 35.36% 38.90% 34.98% 32.09% -
Total Cost 2,519,209 2,311,845 2,038,396 1,834,927 1,691,072 1,597,556 1,647,511 32.62%
-
Net Worth 368,040 356,429 361,689 350,512 314,224 308,348 306,745 12.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 368,040 356,429 361,689 350,512 314,224 308,348 306,745 12.87%
NOSH 74,804 75,675 75,039 75,056 75,353 74,660 74,816 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.34% 3.43% 4.20% 4.09% 2.57% 2.66% 2.45% -
ROE 20.63% 19.96% 21.08% 19.24% 11.63% 11.79% 12.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3,484.13 3,163.43 2,835.68 2,548.94 2,303.31 2,198.27 2,257.46 33.44%
EPS 101.51 93.99 101.60 89.85 48.51 48.68 51.12 57.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.92 4.71 4.82 4.67 4.17 4.13 4.10 12.88%
Adjusted Per Share Value based on latest NOSH - 75,056
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 620.55 569.98 506.64 455.51 413.24 390.77 402.13 33.43%
EPS 18.08 16.94 18.15 16.06 8.70 8.65 9.11 57.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8763 0.8486 0.8612 0.8346 0.7482 0.7342 0.7303 12.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.05 8.10 8.10 8.00 8.30 6.50 6.15 -
P/RPS 0.14 0.26 0.29 0.31 0.36 0.30 0.27 -35.38%
P/EPS 4.97 8.62 7.97 8.90 17.11 13.35 12.03 -44.44%
EY 20.10 11.60 12.54 11.23 5.84 7.49 8.31 79.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.72 1.68 1.71 1.99 1.57 1.50 -22.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 -
Price 3.10 6.75 8.70 7.30 8.50 8.20 7.45 -
P/RPS 0.09 0.21 0.31 0.29 0.37 0.37 0.33 -57.84%
P/EPS 3.05 7.18 8.56 8.12 17.52 16.85 14.57 -64.64%
EY 32.75 13.92 11.68 12.31 5.71 5.94 6.86 182.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.43 1.80 1.56 2.04 1.99 1.82 -50.60%

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