[MSC] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -62.51%
YoY- 131.69%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 357,871 306,632 451,203 296,784 131,759 136,458 149,444 15.65%
PBT 10,111 13,781 33,109 18,711 10,210 7,031 10,440 -0.53%
Tax -3,860 -4,494 -9,929 -7,854 -5,524 -2,122 -3,017 4.19%
NP 6,251 9,287 23,180 10,857 4,686 4,909 7,423 -2.82%
-
NP to SH 6,509 9,287 23,180 10,857 4,686 4,909 7,423 -2.16%
-
Tax Rate 38.18% 32.61% 29.99% 41.98% 54.10% 30.18% 28.90% -
Total Cost 351,620 297,345 428,023 285,927 127,073 131,549 142,021 16.30%
-
Net Worth 306,745 302,184 240,943 207,406 188,195 160,108 149,209 12.75%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 9,715 13,510 7,562 7,558 - - -
Div Payout % - 104.62% 58.29% 69.66% 161.29% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 306,745 302,184 240,943 207,406 188,195 160,108 149,209 12.75%
NOSH 74,816 71,438 75,060 74,875 75,580 75,523 74,979 -0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.75% 3.03% 5.14% 3.66% 3.56% 3.60% 4.97% -
ROE 2.12% 3.07% 9.62% 5.23% 2.49% 3.07% 4.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 478.33 429.23 601.12 396.37 174.33 180.68 199.31 15.70%
EPS 8.70 13.00 24.90 14.50 6.20 6.50 9.90 -2.12%
DPS 0.00 13.60 18.00 10.10 10.00 0.00 0.00 -
NAPS 4.10 4.23 3.21 2.77 2.49 2.12 1.99 12.79%
Adjusted Per Share Value based on latest NOSH - 74,875
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 85.21 73.01 107.43 70.66 31.37 32.49 35.58 15.66%
EPS 1.55 2.21 5.52 2.59 1.12 1.17 1.77 -2.18%
DPS 0.00 2.31 3.22 1.80 1.80 0.00 0.00 -
NAPS 0.7303 0.7195 0.5737 0.4938 0.4481 0.3812 0.3553 12.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 6.15 6.00 6.10 6.35 2.83 3.90 2.60 -
P/RPS 1.29 1.40 1.01 1.60 1.62 2.16 1.30 -0.12%
P/EPS 70.69 46.15 19.75 43.79 45.65 60.00 26.26 17.93%
EY 1.41 2.17 5.06 2.28 2.19 1.67 3.81 -15.26%
DY 0.00 2.27 2.95 1.59 3.53 0.00 0.00 -
P/NAPS 1.50 1.42 1.90 2.29 1.14 1.84 1.31 2.28%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/05/07 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 28/05/01 -
Price 7.45 6.00 6.00 7.05 2.95 3.68 2.33 -
P/RPS 1.56 1.40 1.00 1.78 1.69 2.04 1.17 4.90%
P/EPS 85.63 46.15 19.43 48.62 47.58 56.62 23.54 24.00%
EY 1.17 2.17 5.15 2.06 2.10 1.77 4.25 -19.33%
DY 0.00 2.27 3.00 1.43 3.39 0.00 0.00 -
P/NAPS 1.82 1.42 1.87 2.55 1.18 1.74 1.17 7.63%

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