[MSC] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 99.26%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 471,318 405,099 735,033 557,513 351,655 579,591 276,700 9.27%
PBT 91,652 -83,751 77,827 29,752 11,597 33,539 14,021 36.70%
Tax -30,407 2,606 -25,093 -10,683 -1,936 -14,135 -4,875 35.63%
NP 61,245 -81,145 52,734 19,069 9,661 19,404 9,146 37.25%
-
NP to SH 62,187 -76,940 45,334 14,446 11,428 19,404 9,146 37.59%
-
Tax Rate 33.18% - 32.24% 35.91% 16.69% 42.14% 34.77% -
Total Cost 410,073 486,244 682,299 538,444 341,994 560,187 267,554 7.36%
-
Net Worth 299,278 298,559 350,512 301,644 299,022 224,888 150,363 12.14%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 299,278 298,559 350,512 301,644 299,022 224,888 150,363 12.14%
NOSH 74,078 75,015 75,056 74,849 74,755 74,962 75,181 -0.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.99% -20.03% 7.17% 3.42% 2.75% 3.35% 3.31% -
ROE 20.78% -25.77% 12.93% 4.79% 3.82% 8.63% 6.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 636.24 540.02 979.31 744.84 470.41 773.17 368.04 9.54%
EPS 82.90 -102.60 60.40 19.30 15.20 25.90 12.20 37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 3.98 4.67 4.03 4.00 3.00 2.00 12.42%
Adjusted Per Share Value based on latest NOSH - 74,849
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 112.22 96.45 175.01 132.74 83.73 138.00 65.88 9.27%
EPS 14.81 -18.32 10.79 3.44 2.72 4.62 2.18 37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7126 0.7109 0.8346 0.7182 0.712 0.5354 0.358 12.14%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.71 3.00 8.00 7.45 6.00 6.00 4.60 -
P/RPS 0.58 0.56 0.82 1.00 1.28 0.78 1.25 -12.00%
P/EPS 4.42 -2.92 13.25 38.60 39.25 23.18 37.81 -30.05%
EY 22.63 -34.19 7.55 2.59 2.55 4.31 2.64 43.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.75 1.71 1.85 1.50 2.00 2.30 -14.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 24/02/09 15/02/08 21/02/07 28/02/06 23/02/05 25/02/04 -
Price 3.46 2.65 7.30 6.55 6.00 6.30 4.90 -
P/RPS 0.54 0.49 0.75 0.88 1.28 0.81 1.33 -13.93%
P/EPS 4.12 -2.58 12.09 33.94 39.25 24.34 40.28 -31.59%
EY 24.26 -38.70 8.27 2.95 2.55 4.11 2.48 46.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 1.56 1.63 1.50 2.10 2.45 -15.99%

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