[MSC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.94%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,548,259 2,016,949 948,402 714,848 569,662 568,874 739,729 13.09%
PBT 66,432 141,770 61,750 42,845 30,285 32,902 24,290 18.24%
Tax -17,177 -68,402 -27,168 -19,264 -9,503 -9,636 -692 70.75%
NP 49,255 73,368 34,582 23,581 20,782 23,266 23,598 13.04%
-
NP to SH 46,999 73,368 34,582 23,581 20,782 23,266 23,598 12.16%
-
Tax Rate 25.86% 48.25% 44.00% 44.96% 31.38% 29.29% 2.85% -
Total Cost 1,499,004 1,943,581 913,820 691,267 548,880 545,608 716,131 13.09%
-
Net Worth 302,184 240,943 207,406 188,195 160,108 149,209 137,884 13.96%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 7,558 15,017 13,468 13,456 -
Div Payout % - - - 32.05% 72.26% 57.89% 57.02% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 302,184 240,943 207,406 188,195 160,108 149,209 137,884 13.96%
NOSH 71,438 75,060 74,875 75,580 75,523 74,979 75,760 -0.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.18% 3.64% 3.65% 3.30% 3.65% 4.09% 3.19% -
ROE 15.55% 30.45% 16.67% 12.53% 12.98% 15.59% 17.11% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,167.26 2,687.11 1,266.63 945.81 754.29 758.70 976.40 14.20%
EPS 65.79 97.75 46.19 31.20 27.52 31.03 31.15 13.26%
DPS 0.00 0.00 0.00 10.00 20.00 18.00 18.00 -
NAPS 4.23 3.21 2.77 2.49 2.12 1.99 1.82 15.08%
Adjusted Per Share Value based on latest NOSH - 75,580
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 368.63 480.23 225.81 170.20 135.63 135.45 176.13 13.09%
EPS 11.19 17.47 8.23 5.61 4.95 5.54 5.62 12.15%
DPS 0.00 0.00 0.00 1.80 3.58 3.21 3.20 -
NAPS 0.7195 0.5737 0.4938 0.4481 0.3812 0.3553 0.3283 13.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.00 6.10 6.35 2.83 3.90 2.60 3.00 -
P/RPS 0.28 0.23 0.50 0.30 0.52 0.34 0.31 -1.68%
P/EPS 9.12 6.24 13.75 9.07 14.17 8.38 9.63 -0.90%
EY 10.96 16.02 7.27 11.02 7.06 11.93 10.38 0.90%
DY 0.00 0.00 0.00 3.53 5.13 6.92 6.00 -
P/NAPS 1.42 1.90 2.29 1.14 1.84 1.31 1.65 -2.46%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 28/05/01 - -
Price 6.00 6.00 7.05 2.95 3.68 2.33 0.00 -
P/RPS 0.28 0.22 0.56 0.31 0.49 0.31 0.00 -
P/EPS 9.12 6.14 15.26 9.46 13.37 7.51 0.00 -
EY 10.96 16.29 6.55 10.58 7.48 13.32 0.00 -
DY 0.00 0.00 0.00 3.39 5.43 7.73 0.00 -
P/NAPS 1.42 1.87 2.55 1.18 1.74 1.17 0.00 -

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