[MSC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.75%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,080,191 1,341,175 1,282,939 506,677 574,898 420,144 435,223 16.35%
PBT 34,928 74,163 93,833 39,228 26,839 26,232 16,884 12.87%
Tax -9,529 -20,676 -52,192 -19,418 -10,862 -7,719 -5,148 10.80%
NP 25,399 53,487 41,641 19,810 15,977 18,513 11,736 13.72%
-
NP to SH 27,064 44,488 41,641 19,810 15,977 18,513 11,736 14.93%
-
Tax Rate 27.28% 27.88% 55.62% 49.50% 40.47% 29.43% 30.49% -
Total Cost 1,054,792 1,287,688 1,241,298 486,867 558,921 401,631 423,487 16.41%
-
Net Worth 291,631 239,319 229,588 190,596 182,272 155,898 141,433 12.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,193 21,606 15,681 13,506 6,000 - - -
Div Payout % 59.83% 48.57% 37.66% 68.18% 37.56% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 291,631 239,319 229,588 190,596 182,272 155,898 141,433 12.81%
NOSH 74,969 75,021 75,028 75,037 75,009 74,951 75,230 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.35% 3.99% 3.25% 3.91% 2.78% 4.41% 2.70% -
ROE 9.28% 18.59% 18.14% 10.39% 8.77% 11.88% 8.30% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,440.84 1,787.71 1,709.93 675.23 766.43 560.56 578.52 16.41%
EPS 36.10 59.30 55.50 26.40 21.30 24.70 15.60 15.00%
DPS 21.60 28.80 20.90 18.00 8.00 0.00 0.00 -
NAPS 3.89 3.19 3.06 2.54 2.43 2.08 1.88 12.87%
Adjusted Per Share Value based on latest NOSH - 74,693
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 257.19 319.33 305.46 120.64 136.88 100.03 103.62 16.35%
EPS 6.44 10.59 9.91 4.72 3.80 4.41 2.79 14.95%
DPS 3.86 5.14 3.73 3.22 1.43 0.00 0.00 -
NAPS 0.6944 0.5698 0.5466 0.4538 0.434 0.3712 0.3367 12.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.00 6.00 6.25 3.42 3.40 2.55 2.67 -
P/RPS 0.42 0.34 0.37 0.51 0.44 0.45 0.46 -1.50%
P/EPS 16.62 10.12 11.26 12.95 15.96 10.32 17.12 -0.49%
EY 6.02 9.88 8.88 7.72 6.26 9.69 5.84 0.50%
DY 3.60 4.80 3.34 5.26 2.35 0.00 0.00 -
P/NAPS 1.54 1.88 2.04 1.35 1.40 1.23 1.42 1.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/10/06 09/11/05 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 -
Price 6.00 6.00 6.35 3.60 2.79 2.89 2.63 -
P/RPS 0.42 0.34 0.37 0.53 0.36 0.52 0.45 -1.14%
P/EPS 16.62 10.12 11.44 13.64 13.10 11.70 16.86 -0.23%
EY 6.02 9.88 8.74 7.33 7.63 8.55 5.93 0.25%
DY 3.60 4.80 3.29 5.00 2.87 0.00 0.00 -
P/NAPS 1.54 1.88 2.08 1.42 1.15 1.39 1.40 1.60%

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