[MSC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.22%
YoY- 30.5%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,431,846 1,920,766 1,559,639 651,236 737,491 559,945 606,348 15.38%
PBT 46,525 107,702 107,854 52,055 34,301 36,831 22,315 13.02%
Tax -11,465 -34,811 -57,067 -24,963 -13,541 -10,726 -4,456 17.05%
NP 35,060 72,891 50,787 27,092 20,760 26,105 17,859 11.89%
-
NP to SH 38,492 68,382 50,787 27,092 20,760 26,105 17,859 13.64%
-
Tax Rate 24.64% 32.32% 52.91% 47.96% 39.48% 29.12% 19.97% -
Total Cost 1,396,786 1,847,875 1,508,852 624,144 716,731 533,840 588,489 15.48%
-
Net Worth 290,747 238,573 228,894 189,720 183,363 156,653 142,391 12.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 7,558 - 13,566 13,419 -
Div Payout % - - - 27.90% - 51.97% 75.14% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 290,747 238,573 228,894 189,720 183,363 156,653 142,391 12.62%
NOSH 74,742 74,788 74,802 74,693 75,458 75,313 75,740 -0.22%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.45% 3.79% 3.26% 4.16% 2.81% 4.66% 2.95% -
ROE 13.24% 28.66% 22.19% 14.28% 11.32% 16.66% 12.54% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,915.71 2,568.28 2,085.02 871.88 977.35 743.48 800.57 15.64%
EPS 51.50 91.43 67.90 36.27 27.51 34.66 23.58 13.89%
DPS 0.00 0.00 0.00 10.00 0.00 18.00 18.00 -
NAPS 3.89 3.19 3.06 2.54 2.43 2.08 1.88 12.87%
Adjusted Per Share Value based on latest NOSH - 74,693
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 340.92 457.33 371.34 155.06 175.59 133.32 144.37 15.38%
EPS 9.16 16.28 12.09 6.45 4.94 6.22 4.25 13.64%
DPS 0.00 0.00 0.00 1.80 0.00 3.23 3.20 -
NAPS 0.6923 0.568 0.545 0.4517 0.4366 0.373 0.339 12.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.00 6.00 6.25 3.42 3.40 2.55 2.67 -
P/RPS 0.31 0.23 0.30 0.39 0.35 0.34 0.33 -1.03%
P/EPS 11.65 6.56 9.21 9.43 12.36 7.36 11.32 0.47%
EY 8.58 15.24 10.86 10.61 8.09 13.59 8.83 -0.47%
DY 0.00 0.00 0.00 2.92 0.00 7.06 6.74 -
P/NAPS 1.54 1.88 2.04 1.35 1.40 1.23 1.42 1.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/10/06 09/11/05 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 -
Price 6.00 6.00 6.35 3.60 2.79 2.89 2.63 -
P/RPS 0.31 0.23 0.30 0.41 0.29 0.39 0.33 -1.03%
P/EPS 11.65 6.56 9.35 9.93 10.14 8.34 11.15 0.73%
EY 8.58 15.24 10.69 10.08 9.86 11.99 8.97 -0.73%
DY 0.00 0.00 0.00 2.78 0.00 6.23 6.84 -
P/NAPS 1.54 1.88 2.08 1.42 1.15 1.39 1.40 1.60%

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