[MSC] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.37%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,501,566 1,940,899 1,271,073 657,690 660,830 562,507 657,554 14.74%
PBT 51,048 129,291 84,593 46,178 35,919 33,129 24,714 12.84%
Tax -12,402 -54,362 -41,221 -22,037 -12,304 -9,714 -2,641 29.39%
NP 38,646 74,929 43,372 24,141 23,615 23,415 22,073 9.77%
-
NP to SH 42,535 71,077 43,372 24,141 23,615 23,415 22,073 11.54%
-
Tax Rate 24.29% 42.05% 48.73% 47.72% 34.25% 29.32% 10.69% -
Total Cost 1,462,920 1,865,970 1,227,701 633,549 637,215 539,092 635,481 14.90%
-
Net Worth 289,990 256,280 224,196 194,386 179,756 150,489 135,408 13.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 7,558 - 13,566 13,419 -
Div Payout % - - - 31.31% - 57.94% 60.79% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 289,990 256,280 224,196 194,386 179,756 150,489 135,408 13.52%
NOSH 74,932 75,155 74,982 74,764 75,212 75,622 74,400 0.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.57% 3.86% 3.41% 3.67% 3.57% 4.16% 3.36% -
ROE 14.67% 27.73% 19.35% 12.42% 13.14% 15.56% 16.30% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2,003.88 2,582.51 1,695.17 879.69 878.62 743.83 883.81 14.61%
EPS 56.76 94.57 57.84 32.29 31.40 30.96 29.67 11.41%
DPS 0.00 0.00 0.00 10.00 0.00 18.00 18.00 -
NAPS 3.87 3.41 2.99 2.60 2.39 1.99 1.82 13.39%
Adjusted Per Share Value based on latest NOSH - 74,764
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 357.52 462.12 302.64 156.59 157.34 133.93 156.56 14.74%
EPS 10.13 16.92 10.33 5.75 5.62 5.58 5.26 11.53%
DPS 0.00 0.00 0.00 1.80 0.00 3.23 3.20 -
NAPS 0.6905 0.6102 0.5338 0.4628 0.428 0.3583 0.3224 13.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 6.00 6.00 6.70 3.40 3.60 2.79 2.43 -
P/RPS 0.30 0.23 0.40 0.39 0.41 0.38 0.27 1.77%
P/EPS 10.57 6.34 11.58 10.53 11.47 9.01 8.19 4.34%
EY 9.46 15.76 8.63 9.50 8.72 11.10 12.21 -4.16%
DY 0.00 0.00 0.00 2.94 0.00 6.45 7.41 -
P/NAPS 1.55 1.76 2.24 1.31 1.51 1.40 1.34 2.45%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/09/06 28/07/05 26/08/04 29/08/03 29/08/02 29/08/01 28/08/00 -
Price 6.00 6.00 6.70 3.26 3.80 2.95 2.54 -
P/RPS 0.30 0.23 0.40 0.37 0.43 0.40 0.29 0.56%
P/EPS 10.57 6.34 11.58 10.10 12.10 9.53 8.56 3.57%
EY 9.46 15.76 8.63 9.90 8.26 10.50 11.68 -3.45%
DY 0.00 0.00 0.00 3.07 0.00 6.10 7.09 -
P/NAPS 1.55 1.76 2.24 1.25 1.59 1.48 1.40 1.71%

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