[MSC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 25.84%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 527,036 719,457 766,530 742,034 545,832 582,647 560,192 -3.98%
PBT 40,840 39,666 35,785 38,458 28,124 33,694 34,976 10.89%
Tax -22,096 -15,862 -14,482 -13,748 -8,488 -10,398 -10,292 66.49%
NP 18,744 23,804 21,302 24,710 19,636 23,296 24,684 -16.78%
-
NP to SH 18,744 23,804 21,302 24,710 19,636 23,296 24,684 -16.78%
-
Tax Rate 54.10% 39.99% 40.47% 35.75% 30.18% 30.86% 29.43% -
Total Cost 508,292 695,653 745,228 717,324 526,196 559,351 535,508 -3.42%
-
Net Worth 188,195 190,732 182,272 178,960 160,108 154,307 155,898 13.38%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 30,232 12,465 8,001 11,980 - - - -
Div Payout % 161.29% 52.37% 37.56% 48.48% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 188,195 190,732 182,272 178,960 160,108 154,307 155,898 13.38%
NOSH 75,580 75,091 75,009 74,878 75,523 74,906 74,951 0.55%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.56% 3.31% 2.78% 3.33% 3.60% 4.00% 4.41% -
ROE 9.96% 12.48% 11.69% 13.81% 12.26% 15.10% 15.83% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 697.32 958.11 1,021.91 990.98 722.74 777.83 747.41 -4.52%
EPS 24.80 31.70 28.40 33.00 26.00 31.10 32.93 -17.23%
DPS 40.00 16.60 10.67 16.00 0.00 0.00 0.00 -
NAPS 2.49 2.54 2.43 2.39 2.12 2.06 2.08 12.75%
Adjusted Per Share Value based on latest NOSH - 75,212
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 125.48 171.30 182.51 176.67 129.96 138.73 133.38 -3.99%
EPS 4.46 5.67 5.07 5.88 4.68 5.55 5.88 -16.84%
DPS 7.20 2.97 1.91 2.85 0.00 0.00 0.00 -
NAPS 0.4481 0.4541 0.434 0.4261 0.3812 0.3674 0.3712 13.38%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.83 2.65 3.40 3.60 3.90 3.12 2.55 -
P/RPS 0.41 0.28 0.33 0.36 0.54 0.40 0.34 13.30%
P/EPS 11.41 8.36 11.97 10.91 15.00 10.03 7.74 29.55%
EY 8.76 11.96 8.35 9.17 6.67 9.97 12.92 -22.84%
DY 14.13 6.26 3.14 4.44 0.00 0.00 0.00 -
P/NAPS 1.14 1.04 1.40 1.51 1.84 1.51 1.23 -4.94%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 27/11/02 29/08/02 29/05/02 01/03/02 28/11/01 -
Price 2.95 2.90 2.79 3.80 3.68 3.30 2.89 -
P/RPS 0.42 0.30 0.27 0.38 0.51 0.42 0.39 5.06%
P/EPS 11.90 9.15 9.82 11.52 14.15 10.61 8.78 22.49%
EY 8.41 10.93 10.18 8.68 7.07 9.42 11.40 -18.37%
DY 13.56 5.72 3.82 4.21 0.00 0.00 0.00 -
P/NAPS 1.18 1.14 1.15 1.59 1.74 1.60 1.39 -10.35%

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