[MSC] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.26%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,226,528 1,804,812 1,187,136 527,036 545,832 597,776 622,372 11.96%
PBT 55,124 132,436 74,844 40,840 28,124 41,760 20,084 18.31%
Tax -17,976 -39,716 -31,416 -22,096 -8,488 -12,068 -6,144 19.58%
NP 37,148 92,720 43,428 18,744 19,636 29,692 13,940 17.73%
-
NP to SH 37,148 92,720 43,428 18,744 19,636 29,692 13,940 17.73%
-
Tax Rate 32.61% 29.99% 41.98% 54.10% 30.18% 28.90% 30.59% -
Total Cost 1,189,380 1,712,092 1,143,708 508,292 526,196 568,084 608,432 11.81%
-
Net Worth 302,184 240,943 207,406 188,195 160,108 149,209 137,884 13.96%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 38,862 54,043 30,249 30,232 - - - -
Div Payout % 104.62% 58.29% 69.66% 161.29% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 302,184 240,943 207,406 188,195 160,108 149,209 137,884 13.96%
NOSH 71,438 75,060 74,875 75,580 75,523 74,979 75,760 -0.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.03% 5.14% 3.66% 3.56% 3.60% 4.97% 2.24% -
ROE 12.29% 38.48% 20.94% 9.96% 12.26% 19.90% 10.11% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,716.90 2,404.48 1,585.47 697.32 722.74 797.25 821.50 13.06%
EPS 52.00 99.60 58.00 24.80 26.00 39.60 18.40 18.89%
DPS 54.40 72.00 40.40 40.00 0.00 0.00 0.00 -
NAPS 4.23 3.21 2.77 2.49 2.12 1.99 1.82 15.08%
Adjusted Per Share Value based on latest NOSH - 75,580
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 292.03 429.72 282.65 125.48 129.96 142.33 148.18 11.96%
EPS 8.84 22.08 10.34 4.46 4.68 7.07 3.32 17.72%
DPS 9.25 12.87 7.20 7.20 0.00 0.00 0.00 -
NAPS 0.7195 0.5737 0.4938 0.4481 0.3812 0.3553 0.3283 13.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.00 6.10 6.35 2.83 3.90 2.60 3.00 -
P/RPS 0.35 0.25 0.40 0.41 0.54 0.33 0.37 -0.92%
P/EPS 11.54 4.94 10.95 11.41 15.00 6.57 16.30 -5.59%
EY 8.67 20.25 9.13 8.76 6.67 15.23 6.13 5.94%
DY 9.07 11.80 6.36 14.13 0.00 0.00 0.00 -
P/NAPS 1.42 1.90 2.29 1.14 1.84 1.31 1.65 -2.46%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 28/05/01 31/05/00 -
Price 6.00 6.00 7.05 2.95 3.68 2.33 2.75 -
P/RPS 0.35 0.25 0.44 0.42 0.51 0.29 0.33 0.98%
P/EPS 11.54 4.86 12.16 11.90 14.15 5.88 14.95 -4.22%
EY 8.67 20.59 8.23 8.41 7.07 17.00 6.69 4.41%
DY 9.07 12.00 5.73 13.56 0.00 0.00 0.00 -
P/NAPS 1.42 1.87 2.55 1.18 1.74 1.17 1.51 -1.01%

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