[MSC] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.72%
YoY- 46.65%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,862,530 1,559,639 1,271,073 948,402 783,377 651,236 657,690 99.53%
PBT 127,372 107,854 84,593 61,750 53,249 52,055 46,178 96.07%
Tax -66,327 -57,067 -41,221 -27,168 -24,838 -24,963 -22,037 107.76%
NP 61,045 50,787 43,372 34,582 28,411 27,092 24,141 85.08%
-
NP to SH 61,045 50,787 43,372 34,582 28,411 27,092 24,141 85.08%
-
Tax Rate 52.07% 52.91% 48.73% 44.00% 46.65% 47.96% 47.72% -
Total Cost 1,801,485 1,508,852 1,227,701 913,820 754,966 624,144 633,549 100.07%
-
Net Worth 224,888 228,894 224,196 207,406 150,363 189,720 194,386 10.15%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 7,558 7,558 7,558 -
Div Payout % - - - - 26.60% 27.90% 31.31% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 224,888 228,894 224,196 207,406 150,363 189,720 194,386 10.15%
NOSH 74,962 74,802 74,982 74,875 75,181 74,693 74,764 0.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.28% 3.26% 3.41% 3.65% 3.63% 4.16% 3.67% -
ROE 27.14% 22.19% 19.35% 16.67% 18.89% 14.28% 12.42% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2,484.61 2,085.02 1,695.17 1,266.63 1,041.98 871.88 879.69 99.18%
EPS 81.43 67.90 57.84 46.19 37.79 36.27 32.29 84.75%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 3.00 3.06 2.99 2.77 2.00 2.54 2.60 9.96%
Adjusted Per Share Value based on latest NOSH - 74,875
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 443.46 371.34 302.64 225.81 186.52 155.06 156.59 99.53%
EPS 14.53 12.09 10.33 8.23 6.76 6.45 5.75 85.00%
DPS 0.00 0.00 0.00 0.00 1.80 1.80 1.80 -
NAPS 0.5354 0.545 0.5338 0.4938 0.358 0.4517 0.4628 10.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.00 6.25 6.70 6.35 4.60 3.42 3.40 -
P/RPS 0.24 0.30 0.40 0.50 0.44 0.39 0.39 -27.54%
P/EPS 7.37 9.21 11.58 13.75 12.17 9.43 10.53 -21.08%
EY 13.57 10.86 8.63 7.27 8.22 10.61 9.50 26.69%
DY 0.00 0.00 0.00 0.00 2.17 2.92 2.94 -
P/NAPS 2.00 2.04 2.24 2.29 2.30 1.35 1.31 32.41%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 23/11/04 26/08/04 24/05/04 25/02/04 21/11/03 29/08/03 -
Price 6.30 6.35 6.70 7.05 4.90 3.60 3.26 -
P/RPS 0.25 0.30 0.40 0.56 0.47 0.41 0.37 -22.90%
P/EPS 7.74 9.35 11.58 15.26 12.97 9.93 10.10 -16.18%
EY 12.93 10.69 8.63 6.55 7.71 10.08 9.90 19.38%
DY 0.00 0.00 0.00 0.00 2.04 2.78 3.07 -
P/NAPS 2.10 2.08 2.24 2.55 2.45 1.42 1.25 41.09%

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