[MSC] YoY TTM 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- 25.42%
YoY- 79.66%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,641,241 1,501,566 1,940,899 1,271,073 657,690 660,830 562,507 19.52%
PBT 67,190 51,048 129,291 84,593 46,178 35,919 33,129 12.50%
Tax -23,505 -12,402 -54,362 -41,221 -22,037 -12,304 -9,714 15.85%
NP 43,685 38,646 74,929 43,372 24,141 23,615 23,415 10.94%
-
NP to SH 36,343 42,535 71,077 43,372 24,141 23,615 23,415 7.59%
-
Tax Rate 34.98% 24.29% 42.05% 48.73% 47.72% 34.25% 29.32% -
Total Cost 1,597,556 1,462,920 1,865,970 1,227,701 633,549 637,215 539,092 19.83%
-
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 - - - - 7,558 - 13,566 -
Div Payout % - - - - 31.31% - 57.94% -
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 2.66% 2.57% 3.86% 3.41% 3.67% 3.57% 4.16% -
ROE 11.79% 14.67% 27.73% 19.35% 12.42% 13.14% 15.56% -
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 2,198.27 2,003.88 2,582.51 1,695.17 879.69 878.62 743.83 19.78%
EPS 48.68 56.76 94.57 57.84 32.29 31.40 30.96 7.83%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 18.00 -
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 390.77 357.52 462.12 302.64 156.59 157.34 133.93 19.52%
EPS 8.65 10.13 16.92 10.33 5.75 5.62 5.58 7.57%
DPS 0.00 0.00 0.00 0.00 1.80 0.00 3.23 -
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 0.30 0.30 0.23 0.40 0.39 0.41 0.38 -3.86%
P/EPS 13.35 10.57 6.34 11.58 10.53 11.47 9.01 6.76%
EY 7.49 9.46 15.76 8.63 9.50 8.72 11.10 -6.34%
DY 0.00 0.00 0.00 0.00 2.94 0.00 6.45 -
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 0.37 0.30 0.23 0.40 0.37 0.43 0.40 -1.29%
P/EPS 16.85 10.57 6.34 11.58 10.10 12.10 9.53 9.95%
EY 5.94 9.46 15.76 8.63 9.90 8.26 10.50 -9.05%
DY 0.00 0.00 0.00 0.00 3.07 0.00 6.10 -
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