[MSC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 113.35%
YoY- -40.31%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 769,741 1,168,367 687,588 694,051 875,315 796,946 309,250 16.39%
PBT 1,505 33,556 26,802 24,292 59,004 57,085 25,741 -37.67%
Tax -3,690 -13,443 -10,550 -7,257 -17,467 -29,432 -12,423 -18.30%
NP -2,185 20,113 16,252 17,035 41,537 27,653 13,318 -
-
NP to SH 1,398 18,335 14,647 19,814 33,195 27,653 13,318 -31.29%
-
Tax Rate 245.18% 40.06% 39.36% 29.87% 29.60% 51.56% 48.26% -
Total Cost 771,926 1,148,254 671,336 677,016 833,778 769,293 295,932 17.30%
-
Net Worth 294,315 353,925 310,215 290,455 255,519 224,071 195,546 7.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 6,011 6,609 10,207 13,487 7,568 7,521 -
Div Payout % - 32.79% 45.13% 51.52% 40.63% 27.37% 56.47% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 294,315 353,925 310,215 290,455 255,519 224,071 195,546 7.04%
NOSH 73,578 75,143 75,112 75,053 74,932 74,940 75,210 -0.36%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -0.28% 1.72% 2.36% 2.45% 4.75% 3.47% 4.31% -
ROE 0.48% 5.18% 4.72% 6.82% 12.99% 12.34% 6.81% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,046.14 1,554.85 915.41 924.75 1,168.14 1,063.44 411.18 16.82%
EPS 1.90 24.40 19.50 26.40 44.30 36.90 17.80 -31.10%
DPS 0.00 8.00 8.80 13.60 18.00 10.10 10.00 -
NAPS 4.00 4.71 4.13 3.87 3.41 2.99 2.60 7.43%
Adjusted Per Share Value based on latest NOSH - 74,932
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 183.27 278.18 163.71 165.25 208.41 189.75 73.63 16.39%
EPS 0.33 4.37 3.49 4.72 7.90 6.58 3.17 -31.38%
DPS 0.00 1.43 1.57 2.43 3.21 1.80 1.79 -
NAPS 0.7008 0.8427 0.7386 0.6916 0.6084 0.5335 0.4656 7.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.00 8.10 6.50 6.00 6.00 6.70 3.40 -
P/RPS 0.29 0.52 0.71 0.65 0.51 0.63 0.83 -16.06%
P/EPS 157.89 33.20 33.33 22.73 13.54 18.16 19.20 42.02%
EY 0.63 3.01 3.00 4.40 7.38 5.51 5.21 -29.65%
DY 0.00 0.99 1.35 2.27 3.00 1.51 2.94 -
P/NAPS 0.75 1.72 1.57 1.55 1.76 2.24 1.31 -8.86%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 12/08/09 12/08/08 07/08/07 19/09/06 28/07/05 26/08/04 29/08/03 -
Price 3.28 6.75 8.20 6.00 6.00 6.70 3.26 -
P/RPS 0.31 0.43 0.90 0.65 0.51 0.63 0.79 -14.42%
P/EPS 172.63 27.66 42.05 22.73 13.54 18.16 18.41 45.16%
EY 0.58 3.61 2.38 4.40 7.38 5.51 5.43 -31.09%
DY 0.00 1.19 1.07 2.27 3.00 1.51 3.07 -
P/NAPS 0.82 1.43 1.99 1.55 1.76 2.24 1.25 -6.77%

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