[MSC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 46.17%
YoY- 21.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,282,939 796,946 296,784 783,377 506,677 309,250 131,759 354.09%
PBT 93,833 57,085 18,711 53,249 39,228 25,741 10,210 336.98%
Tax -52,192 -29,432 -7,854 -24,293 -19,418 -12,423 -5,524 345.09%
NP 41,641 27,653 10,857 28,956 19,810 13,318 4,686 327.31%
-
NP to SH 41,641 27,653 10,857 28,956 19,810 13,318 4,686 327.31%
-
Tax Rate 55.62% 51.56% 41.98% 45.62% 49.50% 48.26% 54.10% -
Total Cost 1,241,298 769,293 285,927 754,421 486,867 295,932 127,073 355.07%
-
Net Worth 229,588 224,071 207,406 204,218 190,596 195,546 188,195 14.13%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 15,681 7,568 7,562 13,514 13,506 7,521 7,558 62.45%
Div Payout % 37.66% 27.37% 69.66% 46.67% 68.18% 56.47% 161.29% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 229,588 224,071 207,406 204,218 190,596 195,546 188,195 14.13%
NOSH 75,028 74,940 74,875 75,080 75,037 75,210 75,580 -0.48%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.25% 3.47% 3.66% 3.70% 3.91% 4.31% 3.56% -
ROE 18.14% 12.34% 5.23% 14.18% 10.39% 6.81% 2.49% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,709.93 1,063.44 396.37 1,043.39 675.23 411.18 174.33 356.31%
EPS 55.50 36.90 14.50 38.60 26.40 17.80 6.20 329.40%
DPS 20.90 10.10 10.10 18.00 18.00 10.00 10.00 63.24%
NAPS 3.06 2.99 2.77 2.72 2.54 2.60 2.49 14.68%
Adjusted Per Share Value based on latest NOSH - 75,181
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 305.46 189.75 70.66 186.52 120.64 73.63 31.37 354.10%
EPS 9.91 6.58 2.59 6.89 4.72 3.17 1.12 326.10%
DPS 3.73 1.80 1.80 3.22 3.22 1.79 1.80 62.32%
NAPS 0.5466 0.5335 0.4938 0.4862 0.4538 0.4656 0.4481 14.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.25 6.70 6.35 4.60 3.42 3.40 2.83 -
P/RPS 0.37 0.63 1.60 0.44 0.51 0.83 1.62 -62.53%
P/EPS 11.26 18.16 43.79 11.93 12.95 19.20 45.65 -60.56%
EY 8.88 5.51 2.28 8.38 7.72 5.21 2.19 153.63%
DY 3.34 1.51 1.59 3.91 5.26 2.94 3.53 -3.61%
P/NAPS 2.04 2.24 2.29 1.69 1.35 1.31 1.14 47.23%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 24/05/04 25/02/04 21/11/03 29/08/03 26/05/03 -
Price 6.35 6.70 7.05 4.90 3.60 3.26 2.95 -
P/RPS 0.37 0.63 1.78 0.47 0.53 0.79 1.69 -63.57%
P/EPS 11.44 18.16 48.62 12.71 13.64 18.41 47.58 -61.23%
EY 8.74 5.51 2.06 7.87 7.33 5.43 2.10 158.06%
DY 3.29 1.51 1.43 3.67 5.00 3.07 3.39 -1.97%
P/NAPS 2.08 2.24 2.55 1.80 1.42 1.25 1.18 45.77%

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