[MSC] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 25.69%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,276,367 1,913,143 1,637,704 1,692,830 1,862,530 783,377 719,457 21.14%
PBT -28,158 120,995 64,680 85,760 127,372 53,249 39,666 -
Tax -18,629 -42,779 -20,212 -22,612 -66,327 -24,293 -15,862 2.71%
NP -46,787 78,216 44,468 63,148 61,045 28,956 23,804 -
-
NP to SH -46,337 67,441 41,510 55,916 61,045 28,956 23,804 -
-
Tax Rate - 35.36% 31.25% 26.37% 52.07% 45.62% 39.99% -
Total Cost 2,323,154 1,834,927 1,593,236 1,629,682 1,801,485 754,421 695,653 22.23%
-
Net Worth 296,330 350,333 302,505 284,145 287,283 204,218 190,732 7.61%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,001 13,053 16,213 21,592 15,676 13,514 12,465 -11.46%
Div Payout % 0.00% 19.35% 39.06% 38.62% 25.68% 46.67% 52.37% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 296,330 350,333 302,505 284,145 287,283 204,218 190,732 7.61%
NOSH 75,020 75,017 75,063 74,972 75,008 75,080 75,091 -0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.06% 4.09% 2.72% 3.73% 3.28% 3.70% 3.31% -
ROE -15.64% 19.25% 13.72% 19.68% 21.25% 14.18% 12.48% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3,034.33 2,550.25 2,181.76 2,257.93 2,483.08 1,043.39 958.11 21.16%
EPS -61.80 89.90 55.30 74.60 81.40 38.60 31.70 -
DPS 8.00 17.40 21.60 28.80 20.90 18.00 16.60 -11.44%
NAPS 3.95 4.67 4.03 3.79 3.83 2.72 2.54 7.62%
Adjusted Per Share Value based on latest NOSH - 74,755
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 541.99 455.51 389.93 403.05 443.46 186.52 171.30 21.14%
EPS -11.03 16.06 9.88 13.31 14.53 6.89 5.67 -
DPS 1.43 3.11 3.86 5.14 3.73 3.22 2.97 -11.45%
NAPS 0.7055 0.8341 0.7203 0.6765 0.684 0.4862 0.4541 7.61%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.00 8.00 7.45 6.00 6.00 4.60 2.65 -
P/RPS 0.10 0.31 0.34 0.27 0.24 0.44 0.28 -15.75%
P/EPS -4.86 8.90 13.47 8.04 7.37 11.93 8.36 -
EY -20.59 11.24 7.42 12.43 13.56 8.38 11.96 -
DY 2.67 2.18 2.90 4.80 3.48 3.91 6.26 -13.22%
P/NAPS 0.76 1.71 1.85 1.58 1.57 1.69 1.04 -5.08%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 15/02/08 21/02/07 28/02/06 23/02/05 25/02/04 27/02/03 -
Price 2.65 7.30 6.55 6.00 6.30 4.90 2.90 -
P/RPS 0.09 0.29 0.30 0.27 0.25 0.47 0.30 -18.16%
P/EPS -4.29 8.12 11.84 8.04 7.74 12.71 9.15 -
EY -23.31 12.32 8.44 12.43 12.92 7.87 10.93 -
DY 3.02 2.38 3.30 4.80 3.32 3.67 5.72 -10.08%
P/NAPS 0.67 1.56 1.63 1.58 1.64 1.80 1.14 -8.47%

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