[MSC] YoY 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- 39.14%
YoY- 16.85%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 557,513 351,655 579,591 276,700 144,559 162,503 139,800 25.91%
PBT 29,752 11,597 33,539 14,021 12,827 7,462 10,599 18.76%
Tax -10,683 -1,936 -14,135 -4,875 -5,000 -2,679 -3,007 23.51%
NP 19,069 9,661 19,404 9,146 7,827 4,783 7,592 16.58%
-
NP to SH 14,446 11,428 19,404 9,146 7,827 4,783 7,592 11.31%
-
Tax Rate 35.91% 16.69% 42.14% 34.77% 38.98% 35.90% 28.37% -
Total Cost 538,444 341,994 560,187 267,554 136,732 157,720 132,208 26.35%
-
Net Worth 301,644 299,022 224,888 150,363 191,159 153,952 142,068 13.36%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 8,968 7,516 -
Div Payout % - - - - - 187.50% 99.01% -
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 301,644 299,022 224,888 150,363 191,159 153,952 142,068 13.36%
NOSH 74,849 74,755 74,962 75,181 75,259 74,734 75,168 -0.07%
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 3.42% 2.75% 3.35% 3.31% 5.41% 2.94% 5.43% -
ROE 4.79% 3.82% 8.63% 6.08% 4.09% 3.11% 5.34% -
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 744.84 470.41 773.17 368.04 192.08 217.44 185.98 26.00%
EPS 19.30 15.20 25.90 12.20 10.40 6.40 10.10 11.39%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 10.00 -
NAPS 4.03 4.00 3.00 2.00 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 132.74 83.73 138.00 65.88 34.42 38.69 33.29 25.91%
EPS 3.44 2.72 4.62 2.18 1.86 1.14 1.81 11.29%
DPS 0.00 0.00 0.00 0.00 0.00 2.14 1.79 -
NAPS 0.7182 0.712 0.5354 0.358 0.4551 0.3666 0.3383 13.36%
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 1.00 1.28 0.78 1.25 1.38 1.43 1.35 -4.87%
P/EPS 38.60 39.25 23.18 37.81 25.48 48.75 24.85 7.61%
EY 2.59 2.55 4.31 2.64 3.92 2.05 4.02 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 3.85 3.98 -
P/NAPS 1.85 1.50 2.00 2.30 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 0.88 1.28 0.81 1.33 1.51 1.52 1.42 -7.66%
P/EPS 33.94 39.25 24.34 40.28 27.88 51.56 26.24 4.37%
EY 2.95 2.55 4.11 2.48 3.59 1.94 3.81 -4.17%
DY 0.00 0.00 0.00 0.00 0.00 3.64 3.77 -
P/NAPS 1.63 1.50 2.10 2.45 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