[MSC] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 38.72%
YoY- 112.16%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 735,033 557,513 351,655 579,591 276,700 144,559 162,503 28.58%
PBT 77,827 29,752 11,597 33,539 14,021 12,827 7,462 47.78%
Tax -25,093 -10,683 -1,936 -14,135 -4,875 -5,000 -2,679 45.16%
NP 52,734 19,069 9,661 19,404 9,146 7,827 4,783 49.16%
-
NP to SH 45,334 14,446 11,428 19,404 9,146 7,827 4,783 45.44%
-
Tax Rate 32.24% 35.91% 16.69% 42.14% 34.77% 38.98% 35.90% -
Total Cost 682,299 538,444 341,994 560,187 267,554 136,732 157,720 27.63%
-
Net Worth 350,512 301,644 299,022 224,888 150,363 191,159 153,952 14.69%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 8,968 -
Div Payout % - - - - - - 187.50% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 350,512 301,644 299,022 224,888 150,363 191,159 153,952 14.69%
NOSH 75,056 74,849 74,755 74,962 75,181 75,259 74,734 0.07%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.17% 3.42% 2.75% 3.35% 3.31% 5.41% 2.94% -
ROE 12.93% 4.79% 3.82% 8.63% 6.08% 4.09% 3.11% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 979.31 744.84 470.41 773.17 368.04 192.08 217.44 28.49%
EPS 60.40 19.30 15.20 25.90 12.20 10.40 6.40 45.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 4.67 4.03 4.00 3.00 2.00 2.54 2.06 14.60%
Adjusted Per Share Value based on latest NOSH - 74,962
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 175.01 132.74 83.73 138.00 65.88 34.42 38.69 28.58%
EPS 10.79 3.44 2.72 4.62 2.18 1.86 1.14 45.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
NAPS 0.8346 0.7182 0.712 0.5354 0.358 0.4551 0.3666 14.68%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 8.00 7.45 6.00 6.00 4.60 2.65 3.12 -
P/RPS 0.82 1.00 1.28 0.78 1.25 1.38 1.43 -8.84%
P/EPS 13.25 38.60 39.25 23.18 37.81 25.48 48.75 -19.50%
EY 7.55 2.59 2.55 4.31 2.64 3.92 2.05 24.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 1.71 1.85 1.50 2.00 2.30 1.04 1.51 2.09%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 21/02/07 28/02/06 23/02/05 25/02/04 27/02/03 01/03/02 -
Price 7.30 6.55 6.00 6.30 4.90 2.90 3.30 -
P/RPS 0.75 0.88 1.28 0.81 1.33 1.51 1.52 -11.10%
P/EPS 12.09 33.94 39.25 24.34 40.28 27.88 51.56 -21.46%
EY 8.27 2.95 2.55 4.11 2.48 3.59 1.94 27.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 1.56 1.63 1.50 2.10 2.45 1.14 1.60 -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