[MSC] QoQ TTM 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- -7.86%
YoY- -18.62%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM 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 1,735,623 1,641,241 1,688,943 1,637,704 1,431,846 1,501,566 17.47%
PBT 120,995 72,920 67,190 61,010 64,680 46,525 51,048 77.49%
Tax -42,779 -28,369 -23,505 -19,578 -20,212 -11,465 -12,402 127.77%
NP 78,216 44,551 43,685 41,432 44,468 35,060 38,646 59.79%
-
NP to SH 67,441 36,553 36,343 38,246 41,510 38,492 42,535 35.85%
-
Tax Rate 35.36% 38.90% 34.98% 32.09% 31.25% 24.64% 24.29% -
Total Cost 1,834,927 1,691,072 1,597,556 1,647,511 1,593,236 1,396,786 1,462,920 16.25%
-
Net Worth 350,512 314,224 308,348 306,745 301,644 290,747 289,990 13.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 350,512 314,224 308,348 306,745 301,644 290,747 289,990 13.43%
NOSH 75,056 75,353 74,660 74,816 74,849 74,742 74,932 0.10%
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% 2.57% 2.66% 2.45% 2.72% 2.45% 2.57% -
ROE 19.24% 11.63% 11.79% 12.47% 13.76% 13.24% 14.67% -
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 2,548.94 2,303.31 2,198.27 2,257.46 2,187.99 1,915.71 2,003.88 17.34%
EPS 89.85 48.51 48.68 51.12 55.46 51.50 56.76 35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 455.51 413.24 390.77 402.13 389.93 340.92 357.52 17.47%
EPS 16.06 8.70 8.65 9.11 9.88 9.16 10.13 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8346 0.7482 0.7342 0.7303 0.7182 0.6923 0.6905 13.42%
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 0.36 0.30 0.27 0.34 0.31 0.30 2.20%
P/EPS 8.90 17.11 13.35 12.03 13.43 11.65 10.57 -10.80%
EY 11.23 5.84 7.49 8.31 7.44 8.58 9.46 12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.37 0.37 0.33 0.30 0.31 0.30 -2.22%
P/EPS 8.12 17.52 16.85 14.57 11.81 11.65 10.57 -16.08%
EY 12.31 5.71 5.94 6.86 8.47 8.58 9.46 19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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