[MSC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -0.84%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,440,254 1,788,233 1,710,585 675,569 766,530 560,192 580,297 16.35%
PBT 46,570 98,884 125,110 52,304 35,785 34,976 22,512 12.87%
Tax -12,705 -27,568 -69,589 -25,890 -14,482 -10,292 -6,864 10.80%
NP 33,865 71,316 55,521 26,413 21,302 24,684 15,648 13.72%
-
NP to SH 36,085 59,317 55,521 26,413 21,302 24,684 15,648 14.93%
-
Tax Rate 27.28% 27.88% 55.62% 49.50% 40.47% 29.43% 30.49% -
Total Cost 1,406,389 1,716,917 1,655,064 649,156 745,228 535,508 564,649 16.41%
-
Net Worth 291,631 239,319 229,588 190,596 182,272 155,898 141,433 12.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 21,591 28,808 20,908 18,009 8,001 - - -
Div Payout % 59.83% 48.57% 37.66% 68.18% 37.56% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 291,631 239,319 229,588 190,596 182,272 155,898 141,433 12.81%
NOSH 74,969 75,021 75,028 75,037 75,009 74,951 75,230 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.35% 3.99% 3.25% 3.91% 2.78% 4.41% 2.70% -
ROE 12.37% 24.79% 24.18% 13.86% 11.69% 15.83% 11.06% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,921.12 2,383.61 2,279.90 900.30 1,021.91 747.41 771.36 16.41%
EPS 48.13 79.07 74.00 35.20 28.40 32.93 20.80 14.99%
DPS 28.80 38.40 27.87 24.00 10.67 0.00 0.00 -
NAPS 3.89 3.19 3.06 2.54 2.43 2.08 1.88 12.87%
Adjusted Per Share Value based on latest NOSH - 74,693
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 342.92 425.77 407.28 160.85 182.51 133.38 138.17 16.35%
EPS 8.59 14.12 13.22 6.29 5.07 5.88 3.73 14.90%
DPS 5.14 6.86 4.98 4.29 1.91 0.00 0.00 -
NAPS 0.6944 0.5698 0.5466 0.4538 0.434 0.3712 0.3367 12.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.00 6.00 6.25 3.42 3.40 2.55 2.67 -
P/RPS 0.31 0.25 0.27 0.38 0.33 0.34 0.35 -2.00%
P/EPS 12.47 7.59 8.45 9.72 11.97 7.74 12.84 -0.48%
EY 8.02 13.18 11.84 10.29 8.35 12.92 7.79 0.48%
DY 4.80 6.40 4.46 7.02 3.14 0.00 0.00 -
P/NAPS 1.54 1.88 2.04 1.35 1.40 1.23 1.42 1.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/10/06 09/11/05 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 -
Price 6.00 6.00 6.35 3.60 2.79 2.89 2.63 -
P/RPS 0.31 0.25 0.28 0.40 0.27 0.39 0.34 -1.52%
P/EPS 12.47 7.59 8.58 10.23 9.82 8.78 12.64 -0.22%
EY 8.02 13.18 11.65 9.78 10.18 11.40 7.91 0.23%
DY 4.80 6.40 4.39 6.67 3.82 0.00 0.00 -
P/NAPS 1.54 1.88 2.08 1.42 1.15 1.39 1.40 1.60%

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