[MSC] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.19%
YoY- 112.16%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,127,870 1,688,943 1,548,259 2,016,949 948,402 714,848 569,662 24.53%
PBT 136,352 61,010 66,432 141,770 61,750 42,845 30,285 28.47%
Tax -46,878 -19,578 -17,177 -68,402 -27,168 -19,264 -9,503 30.44%
NP 89,474 41,432 49,255 73,368 34,582 23,581 20,782 27.51%
-
NP to SH 76,240 38,246 46,999 73,368 34,582 23,581 20,782 24.16%
-
Tax Rate 34.38% 32.09% 25.86% 48.25% 44.00% 44.96% 31.38% -
Total Cost 2,038,396 1,647,511 1,499,004 1,943,581 913,820 691,267 548,880 24.41%
-
Net Worth 361,689 306,745 302,184 240,943 207,406 188,195 160,108 14.53%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - 7,558 15,017 -
Div Payout % - - - - - 32.05% 72.26% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 361,689 306,745 302,184 240,943 207,406 188,195 160,108 14.53%
NOSH 75,039 74,816 71,438 75,060 74,875 75,580 75,523 -0.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.20% 2.45% 3.18% 3.64% 3.65% 3.30% 3.65% -
ROE 21.08% 12.47% 15.55% 30.45% 16.67% 12.53% 12.98% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 2,835.68 2,257.46 2,167.26 2,687.11 1,266.63 945.81 754.29 24.67%
EPS 101.60 51.12 65.79 97.75 46.19 31.20 27.52 24.29%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 20.00 -
NAPS 4.82 4.10 4.23 3.21 2.77 2.49 2.12 14.65%
Adjusted Per Share Value based on latest NOSH - 75,060
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 506.64 402.13 368.63 480.23 225.81 170.20 135.63 24.53%
EPS 18.15 9.11 11.19 17.47 8.23 5.61 4.95 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 3.58 -
NAPS 0.8612 0.7303 0.7195 0.5737 0.4938 0.4481 0.3812 14.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.10 6.15 6.00 6.10 6.35 2.83 3.90 -
P/RPS 0.29 0.27 0.28 0.23 0.50 0.30 0.52 -9.26%
P/EPS 7.97 12.03 9.12 6.24 13.75 9.07 14.17 -9.13%
EY 12.54 8.31 10.96 16.02 7.27 11.02 7.06 10.03%
DY 0.00 0.00 0.00 0.00 0.00 3.53 5.13 -
P/NAPS 1.68 1.50 1.42 1.90 2.29 1.14 1.84 -1.50%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 08/05/07 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 -
Price 8.70 7.45 6.00 6.00 7.05 2.95 3.68 -
P/RPS 0.31 0.33 0.28 0.22 0.56 0.31 0.49 -7.34%
P/EPS 8.56 14.57 9.12 6.14 15.26 9.46 13.37 -7.15%
EY 11.68 6.86 10.96 16.29 6.55 10.58 7.48 7.70%
DY 0.00 0.00 0.00 0.00 0.00 3.39 5.43 -
P/NAPS 1.80 1.82 1.42 1.87 2.55 1.18 1.74 0.56%

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