[MSC] QoQ Cumulative 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- 48.75%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 796,946 296,784 783,377 506,677 309,250 131,759 719,457 7.06%
PBT 57,085 18,711 53,249 39,228 25,741 10,210 39,666 27.49%
Tax -29,432 -7,854 -24,293 -19,418 -12,423 -5,524 -15,862 51.05%
NP 27,653 10,857 28,956 19,810 13,318 4,686 23,804 10.51%
-
NP to SH 27,653 10,857 28,956 19,810 13,318 4,686 23,804 10.51%
-
Tax Rate 51.56% 41.98% 45.62% 49.50% 48.26% 54.10% 39.99% -
Total Cost 769,293 285,927 754,421 486,867 295,932 127,073 695,653 6.94%
-
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 7,568 7,562 13,514 13,506 7,521 7,558 12,465 -28.32%
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 12.34% 5.23% 14.18% 10.39% 6.81% 2.49% 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 1,063.44 396.37 1,043.39 675.23 411.18 174.33 958.11 7.20%
EPS 36.90 14.50 38.60 26.40 17.80 6.20 31.70 10.66%
DPS 10.10 10.10 18.00 18.00 10.00 10.00 16.60 -28.21%
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 189.75 70.66 186.52 120.64 73.63 31.37 171.30 7.06%
EPS 6.58 2.59 6.89 4.72 3.17 1.12 5.67 10.44%
DPS 1.80 1.80 3.22 3.22 1.79 1.80 2.97 -28.40%
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 0.63 1.60 0.44 0.51 0.83 1.62 0.28 71.79%
P/EPS 18.16 43.79 11.93 12.95 19.20 45.65 8.36 67.80%
EY 5.51 2.28 8.38 7.72 5.21 2.19 11.96 -40.37%
DY 1.51 1.59 3.91 5.26 2.94 3.53 6.26 -61.28%
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 0.63 1.78 0.47 0.53 0.79 1.69 0.30 64.06%
P/EPS 18.16 48.62 12.71 13.64 18.41 47.58 9.15 57.99%
EY 5.51 2.06 7.87 7.33 5.43 2.10 10.93 -36.68%
DY 1.51 1.43 3.67 5.00 3.07 3.39 5.72 -58.88%
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