[MSC] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.72%
YoY- 46.65%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,688,943 1,548,259 2,016,949 948,402 714,848 569,662 568,874 19.87%
PBT 61,010 66,432 141,770 61,750 42,845 30,285 32,902 10.83%
Tax -19,578 -17,177 -68,402 -27,168 -19,264 -9,503 -9,636 12.53%
NP 41,432 49,255 73,368 34,582 23,581 20,782 23,266 10.09%
-
NP to SH 38,246 46,999 73,368 34,582 23,581 20,782 23,266 8.63%
-
Tax Rate 32.09% 25.86% 48.25% 44.00% 44.96% 31.38% 29.29% -
Total Cost 1,647,511 1,499,004 1,943,581 913,820 691,267 548,880 545,608 20.21%
-
Net Worth 306,745 302,184 240,943 207,406 188,195 160,108 149,209 12.75%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 7,558 15,017 13,468 -
Div Payout % - - - - 32.05% 72.26% 57.89% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 306,745 302,184 240,943 207,406 188,195 160,108 149,209 12.75%
NOSH 74,816 71,438 75,060 74,875 75,580 75,523 74,979 -0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.45% 3.18% 3.64% 3.65% 3.30% 3.65% 4.09% -
ROE 12.47% 15.55% 30.45% 16.67% 12.53% 12.98% 15.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2,257.46 2,167.26 2,687.11 1,266.63 945.81 754.29 758.70 19.91%
EPS 51.12 65.79 97.75 46.19 31.20 27.52 31.03 8.67%
DPS 0.00 0.00 0.00 0.00 10.00 20.00 18.00 -
NAPS 4.10 4.23 3.21 2.77 2.49 2.12 1.99 12.79%
Adjusted Per Share Value based on latest NOSH - 74,875
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 402.13 368.63 480.23 225.81 170.20 135.63 135.45 19.87%
EPS 9.11 11.19 17.47 8.23 5.61 4.95 5.54 8.63%
DPS 0.00 0.00 0.00 0.00 1.80 3.58 3.21 -
NAPS 0.7303 0.7195 0.5737 0.4938 0.4481 0.3812 0.3553 12.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 6.15 6.00 6.10 6.35 2.83 3.90 2.60 -
P/RPS 0.27 0.28 0.23 0.50 0.30 0.52 0.34 -3.76%
P/EPS 12.03 9.12 6.24 13.75 9.07 14.17 8.38 6.20%
EY 8.31 10.96 16.02 7.27 11.02 7.06 11.93 -5.84%
DY 0.00 0.00 0.00 0.00 3.53 5.13 6.92 -
P/NAPS 1.50 1.42 1.90 2.29 1.14 1.84 1.31 2.28%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/05/07 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 28/05/01 -
Price 7.45 6.00 6.00 7.05 2.95 3.68 2.33 -
P/RPS 0.33 0.28 0.22 0.56 0.31 0.49 0.31 1.04%
P/EPS 14.57 9.12 6.14 15.26 9.46 13.37 7.51 11.67%
EY 6.86 10.96 16.29 6.55 10.58 7.48 13.32 -10.46%
DY 0.00 0.00 0.00 0.00 3.39 5.43 7.73 -
P/NAPS 1.82 1.42 1.87 2.55 1.18 1.74 1.17 7.63%

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