[MSC] QoQ Cumulative Quarter 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- -62.03%
YoY- 113.5%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,692,830 1,341,175 875,315 451,203 1,862,530 1,282,939 796,946 65.01%
PBT 85,760 74,163 59,004 33,109 127,372 93,833 57,085 31.07%
Tax -22,612 -20,676 -17,467 -9,929 -66,327 -52,192 -29,432 -16.07%
NP 63,148 53,487 41,537 23,180 61,045 41,641 27,653 73.15%
-
NP to SH 55,916 44,488 33,195 23,180 61,045 41,641 27,653 59.70%
-
Tax Rate 26.37% 27.88% 29.60% 29.99% 52.07% 55.62% 51.56% -
Total Cost 1,629,682 1,287,688 833,778 428,023 1,801,485 1,241,298 769,293 64.72%
-
Net Worth 284,145 239,319 255,519 240,943 287,283 229,588 224,071 17.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 21,592 21,606 13,487 13,510 15,676 15,681 7,568 100.77%
Div Payout % 38.62% 48.57% 40.63% 58.29% 25.68% 37.66% 27.37% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 284,145 239,319 255,519 240,943 287,283 229,588 224,071 17.10%
NOSH 74,972 75,021 74,932 75,060 75,008 75,028 74,940 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.73% 3.99% 4.75% 5.14% 3.28% 3.25% 3.47% -
ROE 19.68% 18.59% 12.99% 9.62% 21.25% 18.14% 12.34% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2,257.93 1,787.71 1,168.14 601.12 2,483.08 1,709.93 1,063.44 64.96%
EPS 74.60 59.30 44.30 24.90 81.40 55.50 36.90 59.68%
DPS 28.80 28.80 18.00 18.00 20.90 20.90 10.10 100.70%
NAPS 3.79 3.19 3.41 3.21 3.83 3.06 2.99 17.07%
Adjusted Per Share Value based on latest NOSH - 75,060
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 403.05 319.33 208.41 107.43 443.46 305.46 189.75 65.01%
EPS 13.31 10.59 7.90 5.52 14.53 9.91 6.58 59.73%
DPS 5.14 5.14 3.21 3.22 3.73 3.73 1.80 100.89%
NAPS 0.6765 0.5698 0.6084 0.5737 0.684 0.5466 0.5335 17.10%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 6.00 6.00 6.00 6.10 6.00 6.25 6.70 -
P/RPS 0.27 0.34 0.51 1.01 0.24 0.37 0.63 -43.06%
P/EPS 8.04 10.12 13.54 19.75 7.37 11.26 18.16 -41.82%
EY 12.43 9.88 7.38 5.06 13.56 8.88 5.51 71.75%
DY 4.80 4.80 3.00 2.95 3.48 3.34 1.51 115.73%
P/NAPS 1.58 1.88 1.76 1.90 1.57 2.04 2.24 -20.71%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 09/11/05 28/07/05 26/04/05 23/02/05 23/11/04 26/08/04 -
Price 6.00 6.00 6.00 6.00 6.30 6.35 6.70 -
P/RPS 0.27 0.34 0.51 1.00 0.25 0.37 0.63 -43.06%
P/EPS 8.04 10.12 13.54 19.43 7.74 11.44 18.16 -41.82%
EY 12.43 9.88 7.38 5.15 12.92 8.74 5.51 71.75%
DY 4.80 4.80 3.00 3.00 3.32 3.29 1.51 115.73%
P/NAPS 1.58 1.88 1.76 1.87 1.64 2.08 2.24 -20.71%

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