[MSC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.62%
YoY- -18.32%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,336,734 2,290,392 1,913,143 1,570,813 1,375,176 1,431,484 1,637,704 26.76%
PBT 67,112 101,872 120,995 57,557 53,604 40,444 64,680 2.49%
Tax -26,886 -31,836 -42,779 -23,581 -21,100 -15,440 -20,212 20.97%
NP 40,226 70,036 78,216 33,976 32,504 25,004 44,468 -6.47%
-
NP to SH 36,670 61,232 67,441 29,476 29,294 26,036 41,510 -7.93%
-
Tax Rate 40.06% 31.25% 35.36% 40.97% 39.36% 38.18% 31.25% -
Total Cost 2,296,508 2,220,356 1,834,927 1,536,837 1,342,672 1,406,480 1,593,236 27.63%
-
Net Worth 353,925 361,689 350,333 312,495 310,215 306,745 302,505 11.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,022 - 13,053 14,588 13,219 - 16,213 -18.09%
Div Payout % 32.79% - 19.35% 49.49% 45.13% - 39.06% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 353,925 361,689 350,333 312,495 310,215 306,745 302,505 11.04%
NOSH 75,143 75,039 75,017 74,938 75,112 74,816 75,063 0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.72% 3.06% 4.09% 2.16% 2.36% 1.75% 2.72% -
ROE 10.36% 16.93% 19.25% 9.43% 9.44% 8.49% 13.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3,109.70 3,052.26 2,550.25 2,096.12 1,830.81 1,913.34 2,181.76 26.67%
EPS 48.80 81.60 89.90 39.33 39.00 34.80 55.30 -8.00%
DPS 16.00 0.00 17.40 19.47 17.60 0.00 21.60 -18.14%
NAPS 4.71 4.82 4.67 4.17 4.13 4.10 4.03 10.96%
Adjusted Per Share Value based on latest NOSH - 75,353
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 556.37 545.33 455.51 374.00 327.42 340.83 389.93 26.76%
EPS 8.73 14.58 16.06 7.02 6.97 6.20 9.88 -7.92%
DPS 2.86 0.00 3.11 3.47 3.15 0.00 3.86 -18.13%
NAPS 0.8427 0.8612 0.8341 0.744 0.7386 0.7303 0.7203 11.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.10 8.10 8.00 8.30 6.50 6.15 7.45 -
P/RPS 0.26 0.27 0.31 0.40 0.36 0.32 0.34 -16.38%
P/EPS 16.60 9.93 8.90 21.10 16.67 17.67 13.47 14.96%
EY 6.02 10.07 11.24 4.74 6.00 5.66 7.42 -13.02%
DY 1.98 0.00 2.18 2.35 2.71 0.00 2.90 -22.48%
P/NAPS 1.72 1.68 1.71 1.99 1.57 1.50 1.85 -4.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 12/05/08 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 -
Price 6.75 8.70 7.30 8.50 8.20 7.45 6.55 -
P/RPS 0.22 0.29 0.29 0.41 0.45 0.39 0.30 -18.69%
P/EPS 13.83 10.66 8.12 21.61 21.03 21.41 11.84 10.92%
EY 7.23 9.38 12.32 4.63 4.76 4.67 8.44 -9.81%
DY 2.37 0.00 2.38 2.29 2.15 0.00 3.30 -19.81%
P/NAPS 1.43 1.80 1.56 2.04 1.99 1.82 1.63 -8.36%

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