[MSC] QoQ Cumulative 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- 25.84%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 574,898 371,017 136,458 582,647 420,144 292,925 149,444 145.31%
PBT 26,839 19,229 7,031 33,694 26,232 17,004 10,440 87.55%
Tax -10,862 -6,874 -2,122 -10,398 -7,719 -4,968 -3,017 134.72%
NP 15,977 12,355 4,909 23,296 18,513 12,036 7,423 66.62%
-
NP to SH 15,977 12,355 4,909 23,296 18,513 12,036 7,423 66.62%
-
Tax Rate 40.47% 35.75% 30.18% 30.86% 29.43% 29.22% 28.90% -
Total Cost 558,921 358,662 131,549 559,351 401,631 280,889 142,021 149.05%
-
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 6,000 5,990 - - - 6,018 - -
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 8.77% 6.90% 3.07% 15.10% 11.88% 8.04% 4.97% -
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 766.43 495.49 180.68 777.83 560.56 389.40 199.31 145.24%
EPS 21.30 16.50 6.50 31.10 24.70 16.00 9.90 66.58%
DPS 8.00 8.00 0.00 0.00 0.00 8.00 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 136.88 88.34 32.49 138.73 100.03 69.74 35.58 145.32%
EPS 3.80 2.94 1.17 5.55 4.41 2.87 1.77 66.34%
DPS 1.43 1.43 0.00 0.00 0.00 1.43 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 0.44 0.73 2.16 0.40 0.45 0.72 1.30 -51.40%
P/EPS 15.96 21.82 60.00 10.03 10.32 17.44 26.26 -28.22%
EY 6.26 4.58 1.67 9.97 9.69 5.73 3.81 39.19%
DY 2.35 2.22 0.00 0.00 0.00 2.87 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 0.36 0.77 2.04 0.42 0.52 0.76 1.17 -54.39%
P/EPS 13.10 23.03 56.62 10.61 11.70 18.44 23.54 -32.31%
EY 7.63 4.34 1.77 9.42 8.55 5.42 4.25 47.66%
DY 2.87 2.11 0.00 0.00 0.00 2.71 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