[MSC] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -80.31%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 306,632 451,203 296,784 131,759 136,458 149,444 155,593 11.96%
PBT 13,781 33,109 18,711 10,210 7,031 10,440 5,021 18.31%
Tax -4,494 -9,929 -7,854 -5,524 -2,122 -3,017 -1,536 19.58%
NP 9,287 23,180 10,857 4,686 4,909 7,423 3,485 17.73%
-
NP to SH 9,287 23,180 10,857 4,686 4,909 7,423 3,485 17.73%
-
Tax Rate 32.61% 29.99% 41.98% 54.10% 30.18% 28.90% 30.59% -
Total Cost 297,345 428,023 285,927 127,073 131,549 142,021 152,108 11.81%
-
Net Worth 302,184 240,943 207,406 188,195 160,108 149,209 137,884 13.96%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,715 13,510 7,562 7,558 - - - -
Div Payout % 104.62% 58.29% 69.66% 161.29% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 302,184 240,943 207,406 188,195 160,108 149,209 137,884 13.96%
NOSH 71,438 75,060 74,875 75,580 75,523 74,979 75,760 -0.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.03% 5.14% 3.66% 3.56% 3.60% 4.97% 2.24% -
ROE 3.07% 9.62% 5.23% 2.49% 3.07% 4.97% 2.53% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 429.23 601.12 396.37 174.33 180.68 199.31 205.37 13.06%
EPS 13.00 24.90 14.50 6.20 6.50 9.90 4.60 18.89%
DPS 13.60 18.00 10.10 10.00 0.00 0.00 0.00 -
NAPS 4.23 3.21 2.77 2.49 2.12 1.99 1.82 15.08%
Adjusted Per Share Value based on latest NOSH - 75,580
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 73.01 107.43 70.66 31.37 32.49 35.58 37.05 11.96%
EPS 2.21 5.52 2.59 1.12 1.17 1.77 0.83 17.72%
DPS 2.31 3.22 1.80 1.80 0.00 0.00 0.00 -
NAPS 0.7195 0.5737 0.4938 0.4481 0.3812 0.3553 0.3283 13.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.00 6.10 6.35 2.83 3.90 2.60 3.00 -
P/RPS 1.40 1.01 1.60 1.62 2.16 1.30 1.46 -0.69%
P/EPS 46.15 19.75 43.79 45.65 60.00 26.26 65.22 -5.59%
EY 2.17 5.06 2.28 2.19 1.67 3.81 1.53 5.99%
DY 2.27 2.95 1.59 3.53 0.00 0.00 0.00 -
P/NAPS 1.42 1.90 2.29 1.14 1.84 1.31 1.65 -2.46%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 28/05/01 31/05/00 -
Price 6.00 6.00 7.05 2.95 3.68 2.33 2.75 -
P/RPS 1.40 1.00 1.78 1.69 2.04 1.17 1.34 0.73%
P/EPS 46.15 19.43 48.62 47.58 56.62 23.54 59.78 -4.21%
EY 2.17 5.15 2.06 2.10 1.77 4.25 1.67 4.45%
DY 2.27 3.00 1.43 3.39 0.00 0.00 0.00 -
P/NAPS 1.42 1.87 2.55 1.18 1.74 1.17 1.51 -1.01%

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