[MSC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 42.1%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,388,102 1,750,630 1,593,892 618,500 742,034 585,850 610,882 14.65%
PBT 48,584 118,008 114,170 51,482 38,458 34,008 22,716 13.50%
Tax -14,514 -34,934 -58,864 -24,846 -13,748 -9,936 -6,818 13.41%
NP 34,070 83,074 55,306 26,636 24,710 24,072 15,898 13.53%
-
NP to SH 39,628 66,390 55,306 26,636 24,710 24,072 15,898 16.43%
-
Tax Rate 29.87% 29.60% 51.56% 48.26% 35.75% 29.22% 30.01% -
Total Cost 1,354,032 1,667,556 1,538,586 591,864 717,324 561,778 594,984 14.68%
-
Net Worth 290,455 255,519 224,071 195,546 178,960 149,697 136,482 13.40%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 20,414 26,975 15,137 15,042 11,980 12,036 - -
Div Payout % 51.52% 40.63% 27.37% 56.47% 48.48% 50.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 290,455 255,519 224,071 195,546 178,960 149,697 136,482 13.40%
NOSH 75,053 74,932 74,940 75,210 74,878 75,225 74,990 0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.45% 4.75% 3.47% 4.31% 3.33% 4.11% 2.60% -
ROE 13.64% 25.98% 24.68% 13.62% 13.81% 16.08% 11.65% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,849.49 2,336.28 2,126.88 822.36 990.98 778.80 814.61 14.63%
EPS 52.80 88.60 73.80 35.60 33.00 32.00 21.20 16.41%
DPS 27.20 36.00 20.20 20.00 16.00 16.00 0.00 -
NAPS 3.87 3.41 2.99 2.60 2.39 1.99 1.82 13.39%
Adjusted Per Share Value based on latest NOSH - 74,764
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 330.50 416.82 379.50 147.26 176.67 139.49 145.45 14.65%
EPS 9.44 15.81 13.17 6.34 5.88 5.73 3.79 16.41%
DPS 4.86 6.42 3.60 3.58 2.85 2.87 0.00 -
NAPS 0.6916 0.6084 0.5335 0.4656 0.4261 0.3564 0.325 13.40%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 6.00 6.00 6.70 3.40 3.60 2.79 2.43 -
P/RPS 0.32 0.26 0.32 0.41 0.36 0.36 0.30 1.08%
P/EPS 11.36 6.77 9.08 9.60 10.91 8.72 11.46 -0.14%
EY 8.80 14.77 11.01 10.42 9.17 11.47 8.72 0.15%
DY 4.53 6.00 3.01 5.88 4.44 5.73 0.00 -
P/NAPS 1.55 1.76 2.24 1.31 1.51 1.40 1.34 2.45%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/09/06 28/07/05 26/08/04 29/08/03 29/08/02 29/08/01 28/08/00 -
Price 6.00 6.00 6.70 3.26 3.80 2.95 2.54 -
P/RPS 0.32 0.26 0.32 0.40 0.38 0.38 0.31 0.53%
P/EPS 11.36 6.77 9.08 9.21 11.52 9.22 11.98 -0.88%
EY 8.80 14.77 11.01 10.86 8.68 10.85 8.35 0.87%
DY 4.53 6.00 3.01 6.13 4.21 5.42 0.00 -
P/NAPS 1.55 1.76 2.24 1.25 1.59 1.48 1.40 1.71%

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