[MSC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 43.21%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 306,632 1,692,830 1,341,175 875,315 451,203 1,862,530 1,282,939 -61.52%
PBT 13,781 85,760 74,163 59,004 33,109 127,372 93,833 -72.19%
Tax -4,494 -22,612 -20,676 -17,467 -9,929 -66,327 -52,192 -80.52%
NP 9,287 63,148 53,487 41,537 23,180 61,045 41,641 -63.25%
-
NP to SH 9,287 55,916 44,488 33,195 23,180 61,045 41,641 -63.25%
-
Tax Rate 32.61% 26.37% 27.88% 29.60% 29.99% 52.07% 55.62% -
Total Cost 297,345 1,629,682 1,287,688 833,778 428,023 1,801,485 1,241,298 -61.46%
-
Net Worth 302,184 284,145 239,319 255,519 240,943 287,283 229,588 20.12%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 9,715 21,592 21,606 13,487 13,510 15,676 15,681 -27.34%
Div Payout % 104.62% 38.62% 48.57% 40.63% 58.29% 25.68% 37.66% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 302,184 284,145 239,319 255,519 240,943 287,283 229,588 20.12%
NOSH 71,438 74,972 75,021 74,932 75,060 75,008 75,028 -3.21%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.03% 3.73% 3.99% 4.75% 5.14% 3.28% 3.25% -
ROE 3.07% 19.68% 18.59% 12.99% 9.62% 21.25% 18.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 429.23 2,257.93 1,787.71 1,168.14 601.12 2,483.08 1,709.93 -60.24%
EPS 13.00 74.60 59.30 44.30 24.90 81.40 55.50 -62.03%
DPS 13.60 28.80 28.80 18.00 18.00 20.90 20.90 -24.92%
NAPS 4.23 3.79 3.19 3.41 3.21 3.83 3.06 24.11%
Adjusted Per Share Value based on latest NOSH - 75,155
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 73.01 403.05 319.33 208.41 107.43 443.46 305.46 -61.51%
EPS 2.21 13.31 10.59 7.90 5.52 14.53 9.91 -63.25%
DPS 2.31 5.14 5.14 3.21 3.22 3.73 3.73 -27.36%
NAPS 0.7195 0.6765 0.5698 0.6084 0.5737 0.684 0.5466 20.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 6.00 6.00 6.00 6.00 6.10 6.00 6.25 -
P/RPS 1.40 0.27 0.34 0.51 1.01 0.24 0.37 143.01%
P/EPS 46.15 8.04 10.12 13.54 19.75 7.37 11.26 156.32%
EY 2.17 12.43 9.88 7.38 5.06 13.56 8.88 -60.94%
DY 2.27 4.80 4.80 3.00 2.95 3.48 3.34 -22.71%
P/NAPS 1.42 1.58 1.88 1.76 1.90 1.57 2.04 -21.47%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 03/05/06 28/02/06 09/11/05 28/07/05 26/04/05 23/02/05 23/11/04 -
Price 6.00 6.00 6.00 6.00 6.00 6.30 6.35 -
P/RPS 1.40 0.27 0.34 0.51 1.00 0.25 0.37 143.01%
P/EPS 46.15 8.04 10.12 13.54 19.43 7.74 11.44 153.62%
EY 2.17 12.43 9.88 7.38 5.15 12.92 8.74 -60.53%
DY 2.27 4.80 4.80 3.00 3.00 3.32 3.29 -21.93%
P/NAPS 1.42 1.58 1.88 1.76 1.87 1.64 2.08 -22.48%

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