[MSC] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
01-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.62%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 766,530 742,034 545,832 582,647 560,192 585,850 597,776 18.01%
PBT 35,785 38,458 28,124 33,694 34,976 34,008 41,760 -9.77%
Tax -14,482 -13,748 -8,488 -10,398 -10,292 -9,936 -12,068 12.91%
NP 21,302 24,710 19,636 23,296 24,684 24,072 29,692 -19.84%
-
NP to SH 21,302 24,710 19,636 23,296 24,684 24,072 29,692 -19.84%
-
Tax Rate 40.47% 35.75% 30.18% 30.86% 29.43% 29.22% 28.90% -
Total Cost 745,228 717,324 526,196 559,351 535,508 561,778 568,084 19.81%
-
Net Worth 182,272 178,960 160,108 154,307 155,898 149,697 149,209 14.26%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 8,001 11,980 - - - 12,036 - -
Div Payout % 37.56% 48.48% - - - 50.00% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 182,272 178,960 160,108 154,307 155,898 149,697 149,209 14.26%
NOSH 75,009 74,878 75,523 74,906 74,951 75,225 74,979 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.78% 3.33% 3.60% 4.00% 4.41% 4.11% 4.97% -
ROE 11.69% 13.81% 12.26% 15.10% 15.83% 16.08% 19.90% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,021.91 990.98 722.74 777.83 747.41 778.80 797.25 17.98%
EPS 28.40 33.00 26.00 31.10 32.93 32.00 39.60 -19.86%
DPS 10.67 16.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 2.43 2.39 2.12 2.06 2.08 1.99 1.99 14.23%
Adjusted Per Share Value based on latest NOSH - 74,734
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 182.51 176.67 129.96 138.73 133.38 139.49 142.33 18.01%
EPS 5.07 5.88 4.68 5.55 5.88 5.73 7.07 -19.86%
DPS 1.91 2.85 0.00 0.00 0.00 2.87 0.00 -
NAPS 0.434 0.4261 0.3812 0.3674 0.3712 0.3564 0.3553 14.25%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.40 3.60 3.90 3.12 2.55 2.79 2.60 -
P/RPS 0.33 0.36 0.54 0.40 0.34 0.36 0.33 0.00%
P/EPS 11.97 10.91 15.00 10.03 7.74 8.72 6.57 49.11%
EY 8.35 9.17 6.67 9.97 12.92 11.47 15.23 -32.98%
DY 3.14 4.44 0.00 0.00 0.00 5.73 0.00 -
P/NAPS 1.40 1.51 1.84 1.51 1.23 1.40 1.31 4.52%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 29/05/02 01/03/02 28/11/01 29/08/01 28/05/01 -
Price 2.79 3.80 3.68 3.30 2.89 2.95 2.33 -
P/RPS 0.27 0.38 0.51 0.42 0.39 0.38 0.29 -4.64%
P/EPS 9.82 11.52 14.15 10.61 8.78 9.22 5.88 40.71%
EY 10.18 8.68 7.07 9.42 11.40 10.85 17.00 -28.93%
DY 3.82 4.21 0.00 0.00 0.00 5.42 0.00 -
P/NAPS 1.15 1.59 1.74 1.60 1.39 1.48 1.17 -1.14%

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