[MSC] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 54.7%
YoY- 109.79%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 451,203 579,591 485,993 500,162 296,784 276,700 197,427 73.41%
PBT 33,109 33,539 36,748 38,374 18,711 14,021 13,487 81.87%
Tax -9,929 -14,135 -22,760 -21,578 -7,854 -4,875 -6,914 27.25%
NP 23,180 19,404 13,988 16,796 10,857 9,146 6,573 131.50%
-
NP to SH 23,180 19,404 13,988 16,796 10,857 9,146 6,573 131.50%
-
Tax Rate 29.99% 42.14% 61.94% 56.23% 41.98% 34.77% 51.26% -
Total Cost 428,023 560,187 472,005 483,366 285,927 267,554 190,854 71.24%
-
Net Worth 240,943 224,888 228,894 224,196 207,406 150,363 189,720 17.25%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 7,562 - - -
Div Payout % - - - - 69.66% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 240,943 224,888 228,894 224,196 207,406 150,363 189,720 17.25%
NOSH 75,060 74,962 74,802 74,982 74,875 75,181 74,693 0.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.14% 3.35% 2.88% 3.36% 3.66% 3.31% 3.33% -
ROE 9.62% 8.63% 6.11% 7.49% 5.23% 6.08% 3.46% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 601.12 773.17 649.70 667.04 396.37 368.04 264.32 72.85%
EPS 24.90 25.90 18.70 22.40 14.50 12.20 8.80 99.92%
DPS 0.00 0.00 0.00 0.00 10.10 0.00 0.00 -
NAPS 3.21 3.00 3.06 2.99 2.77 2.00 2.54 16.87%
Adjusted Per Share Value based on latest NOSH - 74,982
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 107.43 138.00 115.71 119.09 70.66 65.88 47.01 73.40%
EPS 5.52 4.62 3.33 4.00 2.59 2.18 1.57 131.04%
DPS 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.5737 0.5354 0.545 0.5338 0.4938 0.358 0.4517 17.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.10 6.00 6.25 6.70 6.35 4.60 3.42 -
P/RPS 1.01 0.78 0.96 1.00 1.60 1.25 1.29 -15.03%
P/EPS 19.75 23.18 33.42 29.91 43.79 37.81 38.86 -36.28%
EY 5.06 4.31 2.99 3.34 2.28 2.64 2.57 57.02%
DY 0.00 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 1.90 2.00 2.04 2.24 2.29 2.30 1.35 25.56%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/04/05 23/02/05 23/11/04 26/08/04 24/05/04 25/02/04 21/11/03 -
Price 6.00 6.30 6.35 6.70 7.05 4.90 3.60 -
P/RPS 1.00 0.81 0.98 1.00 1.78 1.33 1.36 -18.51%
P/EPS 19.43 24.34 33.96 29.91 48.62 40.28 40.91 -39.09%
EY 5.15 4.11 2.94 3.34 2.06 2.48 2.44 64.46%
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.87 2.10 2.08 2.24 2.55 2.45 1.42 20.12%

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