[MSC] YoY Cumulative 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- 184.21%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 694,051 875,315 796,946 309,250 371,017 292,925 305,441 14.65%
PBT 24,292 59,004 57,085 25,741 19,229 17,004 11,358 13.50%
Tax -7,257 -17,467 -29,432 -12,423 -6,874 -4,968 -3,409 13.41%
NP 17,035 41,537 27,653 13,318 12,355 12,036 7,949 13.53%
-
NP to SH 19,814 33,195 27,653 13,318 12,355 12,036 7,949 16.43%
-
Tax Rate 29.87% 29.60% 51.56% 48.26% 35.75% 29.22% 30.01% -
Total Cost 677,016 833,778 769,293 295,932 358,662 280,889 297,492 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 10,207 13,487 7,568 7,521 5,990 6,018 - -
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 6.82% 12.99% 12.34% 6.81% 6.90% 8.04% 5.82% -
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 924.75 1,168.14 1,063.44 411.18 495.49 389.40 407.31 14.63%
EPS 26.40 44.30 36.90 17.80 16.50 16.00 10.60 16.41%
DPS 13.60 18.00 10.10 10.00 8.00 8.00 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 165.25 208.41 189.75 73.63 88.34 69.74 72.72 14.65%
EPS 4.72 7.90 6.58 3.17 2.94 2.87 1.89 16.47%
DPS 2.43 3.21 1.80 1.79 1.43 1.43 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 0.65 0.51 0.63 0.83 0.73 0.72 0.60 1.34%
P/EPS 22.73 13.54 18.16 19.20 21.82 17.44 22.92 -0.13%
EY 4.40 7.38 5.51 5.21 4.58 5.73 4.36 0.15%
DY 2.27 3.00 1.51 2.94 2.22 2.87 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 0.65 0.51 0.63 0.79 0.77 0.76 0.62 0.79%
P/EPS 22.73 13.54 18.16 18.41 23.03 18.44 23.96 -0.87%
EY 4.40 7.38 5.51 5.43 4.34 5.42 4.17 0.89%
DY 2.27 3.00 1.51 3.07 2.11 2.71 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