[MSC] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.72%
YoY- 112.81%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 490,522 396,140 465,860 485,993 197,427 203,881 127,220 25.21%
PBT 16,366 10,636 15,159 36,748 13,487 7,610 9,228 10.01%
Tax -7,136 -2,272 -3,209 -22,760 -6,914 -3,988 -2,751 17.20%
NP 9,230 8,364 11,950 13,988 6,573 3,622 6,477 6.07%
-
NP to SH 7,460 7,250 11,293 13,988 6,573 3,622 6,477 2.38%
-
Tax Rate 43.60% 21.36% 21.17% 61.94% 51.26% 52.40% 29.81% -
Total Cost 481,292 387,776 453,910 472,005 190,854 200,259 120,743 25.90%
-
Net Worth 314,224 290,747 238,573 228,894 189,720 183,363 156,653 12.29%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 314,224 290,747 238,573 228,894 189,720 183,363 156,653 12.29%
NOSH 75,353 74,742 74,788 74,802 74,693 75,458 75,313 0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.88% 2.11% 2.57% 2.88% 3.33% 1.78% 5.09% -
ROE 2.37% 2.49% 4.73% 6.11% 3.46% 1.98% 4.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 650.96 530.01 622.91 649.70 264.32 270.19 168.92 25.19%
EPS 9.90 9.70 15.10 18.70 8.80 4.80 8.60 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 3.89 3.19 3.06 2.54 2.43 2.08 12.28%
Adjusted Per Share Value based on latest NOSH - 74,802
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 116.79 94.32 110.92 115.71 47.01 48.54 30.29 25.21%
EPS 1.78 1.73 2.69 3.33 1.57 0.86 1.54 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7482 0.6923 0.568 0.545 0.4517 0.4366 0.373 12.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 8.30 6.00 6.00 6.25 3.42 3.40 2.55 -
P/RPS 1.28 1.13 0.96 0.96 1.29 1.26 1.51 -2.71%
P/EPS 83.84 61.86 39.74 33.42 38.86 70.83 29.65 18.90%
EY 1.19 1.62 2.52 2.99 2.57 1.41 3.37 -15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.54 1.88 2.04 1.35 1.40 1.23 8.34%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 02/11/07 27/10/06 09/11/05 23/11/04 21/11/03 27/11/02 28/11/01 -
Price 8.50 6.00 6.00 6.35 3.60 2.79 2.89 -
P/RPS 1.31 1.13 0.96 0.98 1.36 1.03 1.71 -4.34%
P/EPS 85.86 61.86 39.74 33.96 40.91 58.12 33.60 16.91%
EY 1.16 1.62 2.52 2.94 2.44 1.72 2.98 -14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.54 1.88 2.08 1.42 1.15 1.39 6.59%

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