[MSC] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 70.85%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 377,419 424,112 500,162 177,491 234,559 143,481 149,848 16.63%
PBT 10,511 25,895 38,374 15,531 12,198 6,564 6,337 8.79%
Tax -2,763 -7,538 -21,578 -7,525 -4,752 -1,951 -1,873 6.69%
NP 7,748 18,357 16,796 8,006 7,446 4,613 4,464 9.62%
-
NP to SH 10,041 14,505 16,796 8,006 7,446 4,613 4,464 14.45%
-
Tax Rate 26.29% 29.11% 56.23% 48.45% 38.96% 29.72% 29.56% -
Total Cost 369,671 405,755 483,366 169,485 227,113 138,868 145,384 16.82%
-
Net Worth 289,990 256,280 224,196 194,386 179,756 150,489 135,408 13.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 6,016 6,049 5,952 -
Div Payout % - - - - 80.81% 131.15% 133.33% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 289,990 256,280 224,196 194,386 179,756 150,489 135,408 13.52%
NOSH 74,932 75,155 74,982 74,764 75,212 75,622 74,400 0.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.05% 4.33% 3.36% 4.51% 3.17% 3.22% 2.98% -
ROE 3.46% 5.66% 7.49% 4.12% 4.14% 3.07% 3.30% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 503.68 564.31 667.04 237.40 311.86 189.73 201.41 16.49%
EPS 13.40 19.30 22.40 10.70 9.90 6.10 6.00 14.32%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 8.00 -
NAPS 3.87 3.41 2.99 2.60 2.39 1.99 1.82 13.39%
Adjusted Per Share Value based on latest NOSH - 74,764
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 89.86 100.98 119.09 42.26 55.85 34.16 35.68 16.63%
EPS 2.39 3.45 4.00 1.91 1.77 1.10 1.06 14.50%
DPS 0.00 0.00 0.00 0.00 1.43 1.44 1.42 -
NAPS 0.6905 0.6102 0.5338 0.4628 0.428 0.3583 0.3224 13.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 6.00 6.00 6.70 3.40 3.60 2.79 2.43 -
P/RPS 1.19 1.06 1.00 1.43 1.15 1.47 1.21 -0.27%
P/EPS 44.78 31.09 29.91 31.75 36.36 45.74 40.50 1.68%
EY 2.23 3.22 3.34 3.15 2.75 2.19 2.47 -1.68%
DY 0.00 0.00 0.00 0.00 2.22 2.87 3.29 -
P/NAPS 1.55 1.76 2.24 1.31 1.51 1.40 1.34 2.45%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/09/06 28/07/05 26/08/04 29/08/03 29/08/02 29/08/01 28/08/00 -
Price 6.00 6.00 6.70 3.26 3.80 2.95 2.54 -
P/RPS 1.19 1.06 1.00 1.37 1.22 1.55 1.26 -0.94%
P/EPS 44.78 31.09 29.91 30.44 38.38 48.36 42.33 0.94%
EY 2.23 3.22 3.34 3.28 2.61 2.07 2.36 -0.93%
DY 0.00 0.00 0.00 0.00 2.11 2.71 3.15 -
P/NAPS 1.55 1.76 2.24 1.25 1.59 1.48 1.40 1.71%

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