[MSC] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 46.17%
YoY- 21.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,637,704 1,692,830 1,862,530 783,377 719,457 582,647 575,023 19.04%
PBT 64,680 85,760 127,372 53,249 39,666 33,694 27,483 15.32%
Tax -20,212 -22,612 -66,327 -24,293 -15,862 -10,398 -8,155 16.32%
NP 44,468 63,148 61,045 28,956 23,804 23,296 19,328 14.89%
-
NP to SH 41,510 55,916 61,045 28,956 23,804 23,296 19,328 13.58%
-
Tax Rate 31.25% 26.37% 52.07% 45.62% 39.99% 30.86% 29.67% -
Total Cost 1,593,236 1,629,682 1,801,485 754,421 695,653 559,351 555,695 19.18%
-
Net Worth 302,505 284,145 287,283 204,218 190,732 154,307 141,588 13.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,213 21,592 15,676 13,514 12,465 - - -
Div Payout % 39.06% 38.62% 25.68% 46.67% 52.37% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 302,505 284,145 287,283 204,218 190,732 154,307 141,588 13.48%
NOSH 75,063 74,972 75,008 75,080 75,091 74,906 74,914 0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.72% 3.73% 3.28% 3.70% 3.31% 4.00% 3.36% -
ROE 13.72% 19.68% 21.25% 14.18% 12.48% 15.10% 13.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2,181.76 2,257.93 2,483.08 1,043.39 958.11 777.83 767.57 19.00%
EPS 55.30 74.60 81.40 38.60 31.70 31.10 25.80 13.54%
DPS 21.60 28.80 20.90 18.00 16.60 0.00 0.00 -
NAPS 4.03 3.79 3.83 2.72 2.54 2.06 1.89 13.44%
Adjusted Per Share Value based on latest NOSH - 75,181
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 389.93 403.05 443.46 186.52 171.30 138.73 136.91 19.04%
EPS 9.88 13.31 14.53 6.89 5.67 5.55 4.60 13.58%
DPS 3.86 5.14 3.73 3.22 2.97 0.00 0.00 -
NAPS 0.7203 0.6765 0.684 0.4862 0.4541 0.3674 0.3371 13.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 7.45 6.00 6.00 4.60 2.65 3.12 2.51 -
P/RPS 0.34 0.27 0.24 0.44 0.28 0.40 0.33 0.49%
P/EPS 13.47 8.04 7.37 11.93 8.36 10.03 9.73 5.56%
EY 7.42 12.43 13.56 8.38 11.96 9.97 10.28 -5.28%
DY 2.90 4.80 3.48 3.91 6.26 0.00 0.00 -
P/NAPS 1.85 1.58 1.57 1.69 1.04 1.51 1.33 5.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 21/02/07 28/02/06 23/02/05 25/02/04 27/02/03 01/03/02 28/02/01 -
Price 6.55 6.00 6.30 4.90 2.90 3.30 2.65 -
P/RPS 0.30 0.27 0.25 0.47 0.30 0.42 0.35 -2.53%
P/EPS 11.84 8.04 7.74 12.71 9.15 10.61 10.27 2.39%
EY 8.44 12.43 12.92 7.87 10.93 9.42 9.74 -2.35%
DY 3.30 4.80 3.32 3.67 5.72 0.00 0.00 -
P/NAPS 1.63 1.58 1.64 1.80 1.14 1.60 1.40 2.56%

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