[MSC] YoY TTM 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- -3.79%
YoY- 34.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,606,301 1,735,623 1,431,846 1,920,766 1,559,639 651,236 737,491 23.39%
PBT 133,420 72,920 46,525 107,702 107,854 52,055 34,301 25.38%
Tax -46,328 -28,369 -11,465 -34,811 -57,067 -24,963 -13,541 22.73%
NP 87,092 44,551 35,060 72,891 50,787 27,092 20,760 26.96%
-
NP to SH 75,937 36,553 38,492 68,382 50,787 27,092 20,760 24.10%
-
Tax Rate 34.72% 38.90% 24.64% 32.32% 52.91% 47.96% 39.48% -
Total Cost 2,519,209 1,691,072 1,396,786 1,847,875 1,508,852 624,144 716,731 23.28%
-
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 - - - - - 7,558 - -
Div Payout % - - - - - 27.90% - -
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 3.34% 2.57% 2.45% 3.79% 3.26% 4.16% 2.81% -
ROE 20.63% 11.63% 13.24% 28.66% 22.19% 14.28% 11.32% -
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 3,484.13 2,303.31 1,915.71 2,568.28 2,085.02 871.88 977.35 23.57%
EPS 101.51 48.51 51.50 91.43 67.90 36.27 27.51 24.28%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 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 620.55 413.24 340.92 457.33 371.34 155.06 175.59 23.39%
EPS 18.08 8.70 9.16 16.28 12.09 6.45 4.94 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 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 0.14 0.36 0.31 0.23 0.30 0.39 0.35 -14.15%
P/EPS 4.97 17.11 11.65 6.56 9.21 9.43 12.36 -14.07%
EY 20.10 5.84 8.58 15.24 10.86 10.61 8.09 16.36%
DY 0.00 0.00 0.00 0.00 0.00 2.92 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 0.09 0.37 0.31 0.23 0.30 0.41 0.29 -17.70%
P/EPS 3.05 17.52 11.65 6.56 9.35 9.93 10.14 -18.13%
EY 32.75 5.71 8.58 15.24 10.69 10.08 9.86 22.12%
DY 0.00 0.00 0.00 0.00 0.00 2.78 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