[MSC] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 51.89%
YoY- 113.5%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,290,392 1,431,484 1,226,528 1,804,812 1,187,136 527,036 545,832 26.97%
PBT 101,872 40,444 55,124 132,436 74,844 40,840 28,124 23.90%
Tax -31,836 -15,440 -17,976 -39,716 -31,416 -22,096 -8,488 24.62%
NP 70,036 25,004 37,148 92,720 43,428 18,744 19,636 23.58%
-
NP to SH 61,232 26,036 37,148 92,720 43,428 18,744 19,636 20.84%
-
Tax Rate 31.25% 38.18% 32.61% 29.99% 41.98% 54.10% 30.18% -
Total Cost 2,220,356 1,406,480 1,189,380 1,712,092 1,143,708 508,292 526,196 27.09%
-
Net Worth 361,689 306,745 302,184 240,943 207,406 188,195 160,108 14.53%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 38,862 54,043 30,249 30,232 - -
Div Payout % - - 104.62% 58.29% 69.66% 161.29% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 361,689 306,745 302,184 240,943 207,406 188,195 160,108 14.53%
NOSH 75,039 74,816 71,438 75,060 74,875 75,580 75,523 -0.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.06% 1.75% 3.03% 5.14% 3.66% 3.56% 3.60% -
ROE 16.93% 8.49% 12.29% 38.48% 20.94% 9.96% 12.26% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 3,052.26 1,913.34 1,716.90 2,404.48 1,585.47 697.32 722.74 27.10%
EPS 81.60 34.80 52.00 99.60 58.00 24.80 26.00 20.97%
DPS 0.00 0.00 54.40 72.00 40.40 40.00 0.00 -
NAPS 4.82 4.10 4.23 3.21 2.77 2.49 2.12 14.65%
Adjusted Per Share Value based on latest NOSH - 75,060
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 545.33 340.83 292.03 429.72 282.65 125.48 129.96 26.97%
EPS 14.58 6.20 8.84 22.08 10.34 4.46 4.68 20.83%
DPS 0.00 0.00 9.25 12.87 7.20 7.20 0.00 -
NAPS 0.8612 0.7303 0.7195 0.5737 0.4938 0.4481 0.3812 14.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.10 6.15 6.00 6.10 6.35 2.83 3.90 -
P/RPS 0.27 0.32 0.35 0.25 0.40 0.41 0.54 -10.90%
P/EPS 9.93 17.67 11.54 4.94 10.95 11.41 15.00 -6.63%
EY 10.07 5.66 8.67 20.25 9.13 8.76 6.67 7.10%
DY 0.00 0.00 9.07 11.80 6.36 14.13 0.00 -
P/NAPS 1.68 1.50 1.42 1.90 2.29 1.14 1.84 -1.50%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 08/05/07 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 -
Price 8.70 7.45 6.00 6.00 7.05 2.95 3.68 -
P/RPS 0.29 0.39 0.35 0.25 0.44 0.42 0.51 -8.97%
P/EPS 10.66 21.41 11.54 4.86 12.16 11.90 14.15 -4.60%
EY 9.38 4.67 8.67 20.59 8.23 8.41 7.07 4.82%
DY 0.00 0.00 9.07 12.00 5.73 13.56 0.00 -
P/NAPS 1.80 1.82 1.42 1.87 2.55 1.18 1.74 0.56%

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