[MSC] YoY TTM 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- 17.1%
YoY- 87.46%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,735,623 1,431,846 1,920,766 1,559,639 651,236 737,491 559,945 20.73%
PBT 72,920 46,525 107,702 107,854 52,055 34,301 36,831 12.05%
Tax -28,369 -11,465 -34,811 -57,067 -24,963 -13,541 -10,726 17.58%
NP 44,551 35,060 72,891 50,787 27,092 20,760 26,105 9.31%
-
NP to SH 36,553 38,492 68,382 50,787 27,092 20,760 26,105 5.76%
-
Tax Rate 38.90% 24.64% 32.32% 52.91% 47.96% 39.48% 29.12% -
Total Cost 1,691,072 1,396,786 1,847,875 1,508,852 624,144 716,731 533,840 21.17%
-
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 - - - - 7,558 - 13,566 -
Div Payout % - - - - 27.90% - 51.97% -
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 2.57% 2.45% 3.79% 3.26% 4.16% 2.81% 4.66% -
ROE 11.63% 13.24% 28.66% 22.19% 14.28% 11.32% 16.66% -
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 2,303.31 1,915.71 2,568.28 2,085.02 871.88 977.35 743.48 20.72%
EPS 48.51 51.50 91.43 67.90 36.27 27.51 34.66 5.76%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 18.00 -
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 413.24 340.92 457.33 371.34 155.06 175.59 133.32 20.73%
EPS 8.70 9.16 16.28 12.09 6.45 4.94 6.22 5.74%
DPS 0.00 0.00 0.00 0.00 1.80 0.00 3.23 -
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 0.36 0.31 0.23 0.30 0.39 0.35 0.34 0.95%
P/EPS 17.11 11.65 6.56 9.21 9.43 12.36 7.36 15.08%
EY 5.84 8.58 15.24 10.86 10.61 8.09 13.59 -13.12%
DY 0.00 0.00 0.00 0.00 2.92 0.00 7.06 -
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 0.37 0.31 0.23 0.30 0.41 0.29 0.39 -0.87%
P/EPS 17.52 11.65 6.56 9.35 9.93 10.14 8.34 13.16%
EY 5.71 8.58 15.24 10.69 10.08 9.86 11.99 -11.62%
DY 0.00 0.00 0.00 0.00 2.78 0.00 6.23 -
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