[MSC] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 49.98%
YoY- 131.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,431,484 1,226,528 1,804,812 1,187,136 527,036 545,832 597,776 15.65%
PBT 40,444 55,124 132,436 74,844 40,840 28,124 41,760 -0.53%
Tax -15,440 -17,976 -39,716 -31,416 -22,096 -8,488 -12,068 4.19%
NP 25,004 37,148 92,720 43,428 18,744 19,636 29,692 -2.82%
-
NP to SH 26,036 37,148 92,720 43,428 18,744 19,636 29,692 -2.16%
-
Tax Rate 38.18% 32.61% 29.99% 41.98% 54.10% 30.18% 28.90% -
Total Cost 1,406,480 1,189,380 1,712,092 1,143,708 508,292 526,196 568,084 16.30%
-
Net Worth 306,745 302,184 240,943 207,406 188,195 160,108 149,209 12.75%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 38,862 54,043 30,249 30,232 - - -
Div Payout % - 104.62% 58.29% 69.66% 161.29% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 306,745 302,184 240,943 207,406 188,195 160,108 149,209 12.75%
NOSH 74,816 71,438 75,060 74,875 75,580 75,523 74,979 -0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.75% 3.03% 5.14% 3.66% 3.56% 3.60% 4.97% -
ROE 8.49% 12.29% 38.48% 20.94% 9.96% 12.26% 19.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,913.34 1,716.90 2,404.48 1,585.47 697.32 722.74 797.25 15.70%
EPS 34.80 52.00 99.60 58.00 24.80 26.00 39.60 -2.12%
DPS 0.00 54.40 72.00 40.40 40.00 0.00 0.00 -
NAPS 4.10 4.23 3.21 2.77 2.49 2.12 1.99 12.79%
Adjusted Per Share Value based on latest NOSH - 74,875
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 340.83 292.03 429.72 282.65 125.48 129.96 142.33 15.65%
EPS 6.20 8.84 22.08 10.34 4.46 4.68 7.07 -2.16%
DPS 0.00 9.25 12.87 7.20 7.20 0.00 0.00 -
NAPS 0.7303 0.7195 0.5737 0.4938 0.4481 0.3812 0.3553 12.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 6.15 6.00 6.10 6.35 2.83 3.90 2.60 -
P/RPS 0.32 0.35 0.25 0.40 0.41 0.54 0.33 -0.51%
P/EPS 17.67 11.54 4.94 10.95 11.41 15.00 6.57 17.91%
EY 5.66 8.67 20.25 9.13 8.76 6.67 15.23 -15.20%
DY 0.00 9.07 11.80 6.36 14.13 0.00 0.00 -
P/NAPS 1.50 1.42 1.90 2.29 1.14 1.84 1.31 2.28%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/05/07 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 28/05/01 -
Price 7.45 6.00 6.00 7.05 2.95 3.68 2.33 -
P/RPS 0.39 0.35 0.25 0.44 0.42 0.51 0.29 5.05%
P/EPS 21.41 11.54 4.86 12.16 11.90 14.15 5.88 24.02%
EY 4.67 8.67 20.59 8.23 8.41 7.07 17.00 -19.36%
DY 0.00 9.07 12.00 5.73 13.56 0.00 0.00 -
P/NAPS 1.82 1.42 1.87 2.55 1.18 1.74 1.17 7.63%

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