[MSC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 154.7%
YoY- 107.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 687,588 694,051 875,315 796,946 309,250 371,017 292,925 15.27%
PBT 26,802 24,292 59,004 57,085 25,741 19,229 17,004 7.87%
Tax -10,550 -7,257 -17,467 -29,432 -12,423 -6,874 -4,968 13.36%
NP 16,252 17,035 41,537 27,653 13,318 12,355 12,036 5.13%
-
NP to SH 14,647 19,814 33,195 27,653 13,318 12,355 12,036 3.32%
-
Tax Rate 39.36% 29.87% 29.60% 51.56% 48.26% 35.75% 29.22% -
Total Cost 671,336 677,016 833,778 769,293 295,932 358,662 280,889 15.62%
-
Net Worth 310,215 290,455 255,519 224,071 195,546 178,960 149,697 12.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,609 10,207 13,487 7,568 7,521 5,990 6,018 1.57%
Div Payout % 45.13% 51.52% 40.63% 27.37% 56.47% 48.48% 50.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 310,215 290,455 255,519 224,071 195,546 178,960 149,697 12.90%
NOSH 75,112 75,053 74,932 74,940 75,210 74,878 75,225 -0.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.36% 2.45% 4.75% 3.47% 4.31% 3.33% 4.11% -
ROE 4.72% 6.82% 12.99% 12.34% 6.81% 6.90% 8.04% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 915.41 924.75 1,168.14 1,063.44 411.18 495.49 389.40 15.30%
EPS 19.50 26.40 44.30 36.90 17.80 16.50 16.00 3.35%
DPS 8.80 13.60 18.00 10.10 10.00 8.00 8.00 1.60%
NAPS 4.13 3.87 3.41 2.99 2.60 2.39 1.99 12.93%
Adjusted Per Share Value based on latest NOSH - 74,982
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 163.71 165.25 208.41 189.75 73.63 88.34 69.74 15.27%
EPS 3.49 4.72 7.90 6.58 3.17 2.94 2.87 3.31%
DPS 1.57 2.43 3.21 1.80 1.79 1.43 1.43 1.56%
NAPS 0.7386 0.6916 0.6084 0.5335 0.4656 0.4261 0.3564 12.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 6.50 6.00 6.00 6.70 3.40 3.60 2.79 -
P/RPS 0.71 0.65 0.51 0.63 0.83 0.73 0.72 -0.23%
P/EPS 33.33 22.73 13.54 18.16 19.20 21.82 17.44 11.39%
EY 3.00 4.40 7.38 5.51 5.21 4.58 5.73 -10.21%
DY 1.35 2.27 3.00 1.51 2.94 2.22 2.87 -11.80%
P/NAPS 1.57 1.55 1.76 2.24 1.31 1.51 1.40 1.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 07/08/07 19/09/06 28/07/05 26/08/04 29/08/03 29/08/02 29/08/01 -
Price 8.20 6.00 6.00 6.70 3.26 3.80 2.95 -
P/RPS 0.90 0.65 0.51 0.63 0.79 0.77 0.76 2.85%
P/EPS 42.05 22.73 13.54 18.16 18.41 23.03 18.44 14.72%
EY 2.38 4.40 7.38 5.51 5.43 4.34 5.42 -12.81%
DY 1.07 2.27 3.00 1.51 3.07 2.11 2.71 -14.34%
P/NAPS 1.99 1.55 1.76 2.24 1.25 1.59 1.48 5.05%

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