[MSC] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -22.14%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 702,901 490,522 396,140 465,860 485,993 197,427 203,881 22.88%
PBT 22,037 16,366 10,636 15,159 36,748 13,487 7,610 19.36%
Tax -7,792 -7,136 -2,272 -3,209 -22,760 -6,914 -3,988 11.79%
NP 14,245 9,230 8,364 11,950 13,988 6,573 3,622 25.61%
-
NP to SH 12,268 7,460 7,250 11,293 13,988 6,573 3,622 22.52%
-
Tax Rate 35.36% 43.60% 21.36% 21.17% 61.94% 51.26% 52.40% -
Total Cost 688,656 481,292 387,776 453,910 472,005 190,854 200,259 22.83%
-
Net Worth 368,040 314,224 290,747 238,573 228,894 189,720 183,363 12.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 368,040 314,224 290,747 238,573 228,894 189,720 183,363 12.30%
NOSH 74,804 75,353 74,742 74,788 74,802 74,693 75,458 -0.14%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.03% 1.88% 2.11% 2.57% 2.88% 3.33% 1.78% -
ROE 3.33% 2.37% 2.49% 4.73% 6.11% 3.46% 1.98% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 939.65 650.96 530.01 622.91 649.70 264.32 270.19 23.06%
EPS 16.40 9.90 9.70 15.10 18.70 8.80 4.80 22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.92 4.17 3.89 3.19 3.06 2.54 2.43 12.46%
Adjusted Per Share Value based on latest NOSH - 74,788
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 167.36 116.79 94.32 110.92 115.71 47.01 48.54 22.88%
EPS 2.92 1.78 1.73 2.69 3.33 1.57 0.86 22.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8763 0.7482 0.6923 0.568 0.545 0.4517 0.4366 12.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.05 8.30 6.00 6.00 6.25 3.42 3.40 -
P/RPS 0.54 1.28 1.13 0.96 0.96 1.29 1.26 -13.15%
P/EPS 30.79 83.84 61.86 39.74 33.42 38.86 70.83 -12.95%
EY 3.25 1.19 1.62 2.52 2.99 2.57 1.41 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.99 1.54 1.88 2.04 1.35 1.40 -4.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 02/11/07 27/10/06 09/11/05 23/11/04 21/11/03 27/11/02 -
Price 3.10 8.50 6.00 6.00 6.35 3.60 2.79 -
P/RPS 0.33 1.31 1.13 0.96 0.98 1.36 1.03 -17.26%
P/EPS 18.90 85.86 61.86 39.74 33.96 40.91 58.12 -17.06%
EY 5.29 1.16 1.62 2.52 2.94 2.44 1.72 20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.04 1.54 1.88 2.08 1.42 1.15 -9.53%

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