[MSC] QoQ Cumulative 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- 48.99%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 506,677 309,250 131,759 719,457 574,898 371,017 136,458 139.59%
PBT 39,228 25,741 10,210 39,666 26,839 19,229 7,031 214.24%
Tax -19,418 -12,423 -5,524 -15,862 -10,862 -6,874 -2,122 336.90%
NP 19,810 13,318 4,686 23,804 15,977 12,355 4,909 153.25%
-
NP to SH 19,810 13,318 4,686 23,804 15,977 12,355 4,909 153.25%
-
Tax Rate 49.50% 48.26% 54.10% 39.99% 40.47% 35.75% 30.18% -
Total Cost 486,867 295,932 127,073 695,653 558,921 358,662 131,549 139.07%
-
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 13,506 7,521 7,558 12,465 6,000 5,990 - -
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 10.39% 6.81% 2.49% 12.48% 8.77% 6.90% 3.07% -
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 675.23 411.18 174.33 958.11 766.43 495.49 180.68 140.62%
EPS 26.40 17.80 6.20 31.70 21.30 16.50 6.50 154.34%
DPS 18.00 10.00 10.00 16.60 8.00 8.00 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 120.64 73.63 31.37 171.30 136.88 88.34 32.49 139.59%
EPS 4.72 3.17 1.12 5.67 3.80 2.94 1.17 153.20%
DPS 3.22 1.79 1.80 2.97 1.43 1.43 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 0.51 0.83 1.62 0.28 0.44 0.73 2.16 -61.76%
P/EPS 12.95 19.20 45.65 8.36 15.96 21.82 60.00 -63.98%
EY 7.72 5.21 2.19 11.96 6.26 4.58 1.67 177.24%
DY 5.26 2.94 3.53 6.26 2.35 2.22 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 0.53 0.79 1.69 0.30 0.36 0.77 2.04 -59.25%
P/EPS 13.64 18.41 47.58 9.15 13.10 23.03 56.62 -61.24%
EY 7.33 5.43 2.10 10.93 7.63 4.34 1.77 157.65%
DY 5.00 3.07 3.39 5.72 2.87 2.11 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