[MSC] QoQ Annualized Quarter 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- -37.28%
YoY- -29.91%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,913,143 1,570,813 1,375,176 1,431,484 1,637,704 1,440,254 1,388,102 23.77%
PBT 120,995 57,557 53,604 40,444 64,680 46,570 48,584 83.42%
Tax -42,779 -23,581 -21,100 -15,440 -20,212 -12,705 -14,514 105.16%
NP 78,216 33,976 32,504 25,004 44,468 33,865 34,070 73.76%
-
NP to SH 67,441 29,476 29,294 26,036 41,510 36,085 39,628 42.40%
-
Tax Rate 35.36% 40.97% 39.36% 38.18% 31.25% 27.28% 29.87% -
Total Cost 1,834,927 1,536,837 1,342,672 1,406,480 1,593,236 1,406,389 1,354,032 22.39%
-
Net Worth 350,333 312,495 310,215 306,745 302,505 291,631 290,455 13.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,053 14,588 13,219 - 16,213 21,591 20,414 -25.71%
Div Payout % 19.35% 49.49% 45.13% - 39.06% 59.83% 51.52% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 350,333 312,495 310,215 306,745 302,505 291,631 290,455 13.27%
NOSH 75,017 74,938 75,112 74,816 75,063 74,969 75,053 -0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.09% 2.16% 2.36% 1.75% 2.72% 2.35% 2.45% -
ROE 19.25% 9.43% 9.44% 8.49% 13.72% 12.37% 13.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2,550.25 2,096.12 1,830.81 1,913.34 2,181.76 1,921.12 1,849.49 23.81%
EPS 89.90 39.33 39.00 34.80 55.30 48.13 52.80 42.45%
DPS 17.40 19.47 17.60 0.00 21.60 28.80 27.20 -25.69%
NAPS 4.67 4.17 4.13 4.10 4.03 3.89 3.87 13.30%
Adjusted Per Share Value based on latest NOSH - 74,816
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 455.51 374.00 327.42 340.83 389.93 342.92 330.50 23.77%
EPS 16.06 7.02 6.97 6.20 9.88 8.59 9.44 42.37%
DPS 3.11 3.47 3.15 0.00 3.86 5.14 4.86 -25.68%
NAPS 0.8341 0.744 0.7386 0.7303 0.7203 0.6944 0.6916 13.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 8.00 8.30 6.50 6.15 7.45 6.00 6.00 -
P/RPS 0.31 0.40 0.36 0.32 0.34 0.31 0.32 -2.08%
P/EPS 8.90 21.10 16.67 17.67 13.47 12.47 11.36 -14.97%
EY 11.24 4.74 6.00 5.66 7.42 8.02 8.80 17.66%
DY 2.18 2.35 2.71 0.00 2.90 4.80 4.53 -38.50%
P/NAPS 1.71 1.99 1.57 1.50 1.85 1.54 1.55 6.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 02/11/07 07/08/07 08/05/07 21/02/07 27/10/06 19/09/06 -
Price 7.30 8.50 8.20 7.45 6.55 6.00 6.00 -
P/RPS 0.29 0.41 0.45 0.39 0.30 0.31 0.32 -6.33%
P/EPS 8.12 21.61 21.03 21.41 11.84 12.47 11.36 -20.00%
EY 12.32 4.63 4.76 4.67 8.44 8.02 8.80 25.06%
DY 2.38 2.29 2.15 0.00 3.30 4.80 4.53 -34.81%
P/NAPS 1.56 2.04 1.99 1.82 1.63 1.54 1.55 0.42%

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