[MSC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.19%
YoY- 112.16%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,692,830 1,920,766 1,940,899 2,016,949 1,862,530 1,559,639 1,271,073 20.98%
PBT 85,760 107,702 129,291 141,770 127,372 107,854 84,593 0.91%
Tax -22,612 -34,811 -54,362 -68,402 -66,327 -57,067 -41,221 -32.91%
NP 63,148 72,891 74,929 73,368 61,045 50,787 43,372 28.37%
-
NP to SH 60,406 68,382 71,077 73,368 61,045 50,787 43,372 24.63%
-
Tax Rate 26.37% 32.32% 42.05% 48.25% 52.07% 52.91% 48.73% -
Total Cost 1,629,682 1,847,875 1,865,970 1,943,581 1,801,485 1,508,852 1,227,701 20.72%
-
Net Worth 299,022 238,573 256,280 240,943 224,888 228,894 224,196 21.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 299,022 238,573 256,280 240,943 224,888 228,894 224,196 21.10%
NOSH 74,755 74,788 75,155 75,060 74,962 74,802 74,982 -0.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.73% 3.79% 3.86% 3.64% 3.28% 3.26% 3.41% -
ROE 20.20% 28.66% 27.73% 30.45% 27.14% 22.19% 19.35% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2,264.49 2,568.28 2,582.51 2,687.11 2,484.61 2,085.02 1,695.17 21.22%
EPS 80.80 91.43 94.57 97.75 81.43 67.90 57.84 24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.19 3.41 3.21 3.00 3.06 2.99 21.34%
Adjusted Per Share Value based on latest NOSH - 75,060
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 403.05 457.33 462.12 480.23 443.46 371.34 302.64 20.98%
EPS 14.38 16.28 16.92 17.47 14.53 12.09 10.33 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.712 0.568 0.6102 0.5737 0.5354 0.545 0.5338 21.10%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 6.00 6.00 6.00 6.10 6.00 6.25 6.70 -
P/RPS 0.26 0.23 0.23 0.23 0.24 0.30 0.40 -24.90%
P/EPS 7.43 6.56 6.34 6.24 7.37 9.21 11.58 -25.54%
EY 13.47 15.24 15.76 16.02 13.57 10.86 8.63 34.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.88 1.76 1.90 2.00 2.04 2.24 -23.40%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 09/11/05 28/07/05 26/04/05 23/02/05 23/11/04 26/08/04 -
Price 6.00 6.00 6.00 6.00 6.30 6.35 6.70 -
P/RPS 0.26 0.23 0.23 0.22 0.25 0.30 0.40 -24.90%
P/EPS 7.43 6.56 6.34 6.14 7.74 9.35 11.58 -25.54%
EY 13.47 15.24 15.76 16.29 12.93 10.69 8.63 34.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.88 1.76 1.87 2.10 2.08 2.24 -23.40%

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