[MSC] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 54.7%
YoY- 109.79%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 329,717 377,419 424,112 500,162 177,491 234,559 143,481 14.86%
PBT 16,691 10,511 25,895 38,374 15,531 12,198 6,564 16.82%
Tax -6,690 -2,763 -7,538 -21,578 -7,525 -4,752 -1,951 22.78%
NP 10,001 7,748 18,357 16,796 8,006 7,446 4,613 13.75%
-
NP to SH 8,138 10,041 14,505 16,796 8,006 7,446 4,613 9.91%
-
Tax Rate 40.08% 26.29% 29.11% 56.23% 48.45% 38.96% 29.72% -
Total Cost 319,716 369,671 405,755 483,366 169,485 227,113 138,868 14.90%
-
Net Worth 308,348 289,990 256,280 224,196 194,386 179,756 150,489 12.69%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 6,016 6,049 -
Div Payout % - - - - - 80.81% 131.15% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 308,348 289,990 256,280 224,196 194,386 179,756 150,489 12.69%
NOSH 74,660 74,932 75,155 74,982 74,764 75,212 75,622 -0.21%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.03% 2.05% 4.33% 3.36% 4.51% 3.17% 3.22% -
ROE 2.64% 3.46% 5.66% 7.49% 4.12% 4.14% 3.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 441.62 503.68 564.31 667.04 237.40 311.86 189.73 15.11%
EPS 10.90 13.40 19.30 22.40 10.70 9.90 6.10 10.15%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 4.13 3.87 3.41 2.99 2.60 2.39 1.99 12.93%
Adjusted Per Share Value based on latest NOSH - 74,982
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 78.50 89.86 100.98 119.09 42.26 55.85 34.16 14.86%
EPS 1.94 2.39 3.45 4.00 1.91 1.77 1.10 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 1.43 1.44 -
NAPS 0.7342 0.6905 0.6102 0.5338 0.4628 0.428 0.3583 12.69%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 6.50 6.00 6.00 6.70 3.40 3.60 2.79 -
P/RPS 1.47 1.19 1.06 1.00 1.43 1.15 1.47 0.00%
P/EPS 59.63 44.78 31.09 29.91 31.75 36.36 45.74 4.51%
EY 1.68 2.23 3.22 3.34 3.15 2.75 2.19 -4.32%
DY 0.00 0.00 0.00 0.00 0.00 2.22 2.87 -
P/NAPS 1.57 1.55 1.76 2.24 1.31 1.51 1.40 1.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 07/08/07 19/09/06 28/07/05 26/08/04 29/08/03 29/08/02 29/08/01 -
Price 8.20 6.00 6.00 6.70 3.26 3.80 2.95 -
P/RPS 1.86 1.19 1.06 1.00 1.37 1.22 1.55 3.08%
P/EPS 75.23 44.78 31.09 29.91 30.44 38.38 48.36 7.63%
EY 1.33 2.23 3.22 3.34 3.28 2.61 2.07 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 2.11 2.71 -
P/NAPS 1.99 1.55 1.76 2.24 1.25 1.59 1.48 5.05%

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