[MSC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -0.84%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,593,892 1,187,136 783,377 675,569 618,500 527,036 719,457 70.02%
PBT 114,170 74,844 53,249 52,304 51,482 40,840 39,666 102.47%
Tax -58,864 -31,416 -24,293 -25,890 -24,846 -22,096 -15,862 139.88%
NP 55,306 43,428 28,956 26,413 26,636 18,744 23,804 75.51%
-
NP to SH 55,306 43,428 28,956 26,413 26,636 18,744 23,804 75.51%
-
Tax Rate 51.56% 41.98% 45.62% 49.50% 48.26% 54.10% 39.99% -
Total Cost 1,538,586 1,143,708 754,421 649,156 591,864 508,292 695,653 69.83%
-
Net Worth 224,071 207,406 204,218 190,596 195,546 188,195 190,732 11.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 15,137 30,249 13,514 18,009 15,042 30,232 12,465 13.83%
Div Payout % 27.37% 69.66% 46.67% 68.18% 56.47% 161.29% 52.37% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 224,071 207,406 204,218 190,596 195,546 188,195 190,732 11.34%
NOSH 74,940 74,875 75,080 75,037 75,210 75,580 75,091 -0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.47% 3.66% 3.70% 3.91% 4.31% 3.56% 3.31% -
ROE 24.68% 20.94% 14.18% 13.86% 13.62% 9.96% 12.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2,126.88 1,585.47 1,043.39 900.30 822.36 697.32 958.11 70.25%
EPS 73.80 58.00 38.60 35.20 35.60 24.80 31.70 75.74%
DPS 20.20 40.40 18.00 24.00 20.00 40.00 16.60 13.99%
NAPS 2.99 2.77 2.72 2.54 2.60 2.49 2.54 11.49%
Adjusted Per Share Value based on latest NOSH - 74,693
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 379.50 282.65 186.52 160.85 147.26 125.48 171.30 70.02%
EPS 13.17 10.34 6.89 6.29 6.34 4.46 5.67 75.47%
DPS 3.60 7.20 3.22 4.29 3.58 7.20 2.97 13.69%
NAPS 0.5335 0.4938 0.4862 0.4538 0.4656 0.4481 0.4541 11.35%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.70 6.35 4.60 3.42 3.40 2.83 2.65 -
P/RPS 0.32 0.40 0.44 0.38 0.41 0.41 0.28 9.31%
P/EPS 9.08 10.95 11.93 9.72 9.60 11.41 8.36 5.66%
EY 11.01 9.13 8.38 10.29 10.42 8.76 11.96 -5.37%
DY 3.01 6.36 3.91 7.02 5.88 14.13 6.26 -38.65%
P/NAPS 2.24 2.29 1.69 1.35 1.31 1.14 1.04 66.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 -
Price 6.70 7.05 4.90 3.60 3.26 2.95 2.90 -
P/RPS 0.32 0.44 0.47 0.40 0.40 0.42 0.30 4.40%
P/EPS 9.08 12.16 12.71 10.23 9.21 11.90 9.15 -0.51%
EY 11.01 8.23 7.87 9.78 10.86 8.41 10.93 0.48%
DY 3.01 5.73 3.67 6.67 6.13 13.56 5.72 -34.84%
P/NAPS 2.24 2.55 1.80 1.42 1.25 1.18 1.14 56.94%

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