[MSC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -22.19%
YoY- -35.94%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,637,704 1,431,846 1,501,566 1,548,259 1,692,830 1,920,766 1,940,899 -10.67%
PBT 64,680 46,525 51,048 66,432 85,760 107,702 129,291 -36.90%
Tax -20,212 -11,465 -12,402 -17,177 -22,612 -34,811 -54,362 -48.20%
NP 44,468 35,060 38,646 49,255 63,148 72,891 74,929 -29.31%
-
NP to SH 41,510 38,492 42,535 46,999 60,406 68,382 71,077 -30.06%
-
Tax Rate 31.25% 24.64% 24.29% 25.86% 26.37% 32.32% 42.05% -
Total Cost 1,593,236 1,396,786 1,462,920 1,499,004 1,629,682 1,847,875 1,865,970 -9.97%
-
Net Worth 301,644 290,747 289,990 302,184 299,022 238,573 256,280 11.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 301,644 290,747 289,990 302,184 299,022 238,573 256,280 11.44%
NOSH 74,849 74,742 74,932 71,438 74,755 74,788 75,155 -0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.72% 2.45% 2.57% 3.18% 3.73% 3.79% 3.86% -
ROE 13.76% 13.24% 14.67% 15.55% 20.20% 28.66% 27.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2,187.99 1,915.71 2,003.88 2,167.26 2,264.49 2,568.28 2,582.51 -10.43%
EPS 55.46 51.50 56.76 65.79 80.80 91.43 94.57 -29.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 3.89 3.87 4.23 4.00 3.19 3.41 11.74%
Adjusted Per Share Value based on latest NOSH - 71,438
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 389.93 340.92 357.52 368.63 403.05 457.33 462.12 -10.67%
EPS 9.88 9.16 10.13 11.19 14.38 16.28 16.92 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.6923 0.6905 0.7195 0.712 0.568 0.6102 11.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.45 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 0.34 0.31 0.30 0.28 0.26 0.23 0.23 29.67%
P/EPS 13.43 11.65 10.57 9.12 7.43 6.56 6.34 64.71%
EY 7.44 8.58 9.46 10.96 13.47 15.24 15.76 -39.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.54 1.55 1.42 1.50 1.88 1.76 3.37%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 21/02/07 27/10/06 19/09/06 03/05/06 28/02/06 09/11/05 28/07/05 -
Price 6.55 6.00 6.00 6.00 6.00 6.00 6.00 -
P/RPS 0.30 0.31 0.30 0.28 0.26 0.23 0.23 19.32%
P/EPS 11.81 11.65 10.57 9.12 7.43 6.56 6.34 51.22%
EY 8.47 8.58 9.46 10.96 13.47 15.24 15.76 -33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.54 1.55 1.42 1.50 1.88 1.76 -4.97%

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