[MSC] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.86%
YoY- -18.62%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,151,253 2,055,418 2,127,870 1,688,943 1,548,259 2,016,949 948,402 14.61%
PBT 98,749 -62,782 136,352 61,010 66,432 141,770 61,750 8.13%
Tax -49,939 -10,106 -46,878 -19,578 -17,177 -68,402 -27,168 10.67%
NP 48,810 -72,888 89,474 41,432 49,255 73,368 34,582 5.90%
-
NP to SH 48,818 -67,235 76,240 38,246 46,999 73,368 34,582 5.91%
-
Tax Rate 50.57% - 34.38% 32.09% 25.86% 48.25% 44.00% -
Total Cost 2,102,443 2,128,306 2,038,396 1,647,511 1,499,004 1,943,581 913,820 14.89%
-
Net Worth 259,776 293,661 361,689 306,745 302,184 240,943 207,406 3.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 259,776 293,661 361,689 306,745 302,184 240,943 207,406 3.82%
NOSH 75,079 74,533 75,039 74,816 71,438 75,060 74,875 0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.27% -3.55% 4.20% 2.45% 3.18% 3.64% 3.65% -
ROE 18.79% -22.90% 21.08% 12.47% 15.55% 30.45% 16.67% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2,865.29 2,757.72 2,835.68 2,257.46 2,167.26 2,687.11 1,266.63 14.56%
EPS 65.02 -90.21 101.60 51.12 65.79 97.75 46.19 5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.94 4.82 4.10 4.23 3.21 2.77 3.77%
Adjusted Per Share Value based on latest NOSH - 74,816
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 512.20 489.39 506.64 402.13 368.63 480.23 225.81 14.61%
EPS 11.62 -16.01 18.15 9.11 11.19 17.47 8.23 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6185 0.6992 0.8612 0.7303 0.7195 0.5737 0.4938 3.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.11 2.16 8.10 6.15 6.00 6.10 6.35 -
P/RPS 0.11 0.08 0.29 0.27 0.28 0.23 0.50 -22.29%
P/EPS 4.78 -2.39 7.97 12.03 9.12 6.24 13.75 -16.13%
EY 20.91 -41.76 12.54 8.31 10.96 16.02 7.27 19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.55 1.68 1.50 1.42 1.90 2.29 -14.40%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 11/05/09 12/05/08 08/05/07 03/05/06 26/04/05 24/05/04 -
Price 3.28 3.12 8.70 7.45 6.00 6.00 7.05 -
P/RPS 0.11 0.11 0.31 0.33 0.28 0.22 0.56 -23.74%
P/EPS 5.04 -3.46 8.56 14.57 9.12 6.14 15.26 -16.85%
EY 19.82 -28.91 11.68 6.86 10.96 16.29 6.55 20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 1.80 1.82 1.42 1.87 2.55 -15.16%

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