[MSC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 11.74%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 675,569 618,500 527,036 719,457 766,530 742,034 545,832 15.26%
PBT 52,304 51,482 40,840 39,666 35,785 38,458 28,124 51.17%
Tax -25,890 -24,846 -22,096 -15,862 -14,482 -13,748 -8,488 110.17%
NP 26,413 26,636 18,744 23,804 21,302 24,710 19,636 21.83%
-
NP to SH 26,413 26,636 18,744 23,804 21,302 24,710 19,636 21.83%
-
Tax Rate 49.50% 48.26% 54.10% 39.99% 40.47% 35.75% 30.18% -
Total Cost 649,156 591,864 508,292 695,653 745,228 717,324 526,196 15.01%
-
Net Worth 190,596 195,546 188,195 190,732 182,272 178,960 160,108 12.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 18,009 15,042 30,232 12,465 8,001 11,980 - -
Div Payout % 68.18% 56.47% 161.29% 52.37% 37.56% 48.48% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 190,596 195,546 188,195 190,732 182,272 178,960 160,108 12.31%
NOSH 75,037 75,210 75,580 75,091 75,009 74,878 75,523 -0.42%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.91% 4.31% 3.56% 3.31% 2.78% 3.33% 3.60% -
ROE 13.86% 13.62% 9.96% 12.48% 11.69% 13.81% 12.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 900.30 822.36 697.32 958.11 1,021.91 990.98 722.74 15.75%
EPS 35.20 35.60 24.80 31.70 28.40 33.00 26.00 22.35%
DPS 24.00 20.00 40.00 16.60 10.67 16.00 0.00 -
NAPS 2.54 2.60 2.49 2.54 2.43 2.39 2.12 12.79%
Adjusted Per Share Value based on latest NOSH - 75,259
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 160.85 147.26 125.48 171.30 182.51 176.67 129.96 15.26%
EPS 6.29 6.34 4.46 5.67 5.07 5.88 4.68 21.76%
DPS 4.29 3.58 7.20 2.97 1.91 2.85 0.00 -
NAPS 0.4538 0.4656 0.4481 0.4541 0.434 0.4261 0.3812 12.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.42 3.40 2.83 2.65 3.40 3.60 3.90 -
P/RPS 0.38 0.41 0.41 0.28 0.33 0.36 0.54 -20.86%
P/EPS 9.72 9.60 11.41 8.36 11.97 10.91 15.00 -25.09%
EY 10.29 10.42 8.76 11.96 8.35 9.17 6.67 33.47%
DY 7.02 5.88 14.13 6.26 3.14 4.44 0.00 -
P/NAPS 1.35 1.31 1.14 1.04 1.40 1.51 1.84 -18.63%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 29/05/02 -
Price 3.60 3.26 2.95 2.90 2.79 3.80 3.68 -
P/RPS 0.40 0.40 0.42 0.30 0.27 0.38 0.51 -14.94%
P/EPS 10.23 9.21 11.90 9.15 9.82 11.52 14.15 -19.43%
EY 9.78 10.86 8.41 10.93 10.18 8.68 7.07 24.12%
DY 6.67 6.13 13.56 5.72 3.82 4.21 0.00 -
P/NAPS 1.42 1.25 1.18 1.14 1.15 1.59 1.74 -12.66%

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