[MSC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -78.93%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 719,457 574,898 371,017 136,458 582,647 420,144 292,925 81.74%
PBT 39,666 26,839 19,229 7,031 33,694 26,232 17,004 75.62%
Tax -15,862 -10,862 -6,874 -2,122 -10,398 -7,719 -4,968 116.37%
NP 23,804 15,977 12,355 4,909 23,296 18,513 12,036 57.36%
-
NP to SH 23,804 15,977 12,355 4,909 23,296 18,513 12,036 57.36%
-
Tax Rate 39.99% 40.47% 35.75% 30.18% 30.86% 29.43% 29.22% -
Total Cost 695,653 558,921 358,662 131,549 559,351 401,631 280,889 82.74%
-
Net Worth 190,732 182,272 178,960 160,108 154,307 155,898 149,697 17.47%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 12,465 6,000 5,990 - - - 6,018 62.27%
Div Payout % 52.37% 37.56% 48.48% - - - 50.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 190,732 182,272 178,960 160,108 154,307 155,898 149,697 17.47%
NOSH 75,091 75,009 74,878 75,523 74,906 74,951 75,225 -0.11%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.31% 2.78% 3.33% 3.60% 4.00% 4.41% 4.11% -
ROE 12.48% 8.77% 6.90% 3.07% 15.10% 11.88% 8.04% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 958.11 766.43 495.49 180.68 777.83 560.56 389.40 81.95%
EPS 31.70 21.30 16.50 6.50 31.10 24.70 16.00 57.55%
DPS 16.60 8.00 8.00 0.00 0.00 0.00 8.00 62.46%
NAPS 2.54 2.43 2.39 2.12 2.06 2.08 1.99 17.61%
Adjusted Per Share Value based on latest NOSH - 75,523
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 171.30 136.88 88.34 32.49 138.73 100.03 69.74 81.74%
EPS 5.67 3.80 2.94 1.17 5.55 4.41 2.87 57.25%
DPS 2.97 1.43 1.43 0.00 0.00 0.00 1.43 62.56%
NAPS 0.4541 0.434 0.4261 0.3812 0.3674 0.3712 0.3564 17.47%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.65 3.40 3.60 3.90 3.12 2.55 2.79 -
P/RPS 0.28 0.44 0.73 2.16 0.40 0.45 0.72 -46.62%
P/EPS 8.36 15.96 21.82 60.00 10.03 10.32 17.44 -38.66%
EY 11.96 6.26 4.58 1.67 9.97 9.69 5.73 63.10%
DY 6.26 2.35 2.22 0.00 0.00 0.00 2.87 67.94%
P/NAPS 1.04 1.40 1.51 1.84 1.51 1.23 1.40 -17.93%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 29/05/02 01/03/02 28/11/01 29/08/01 -
Price 2.90 2.79 3.80 3.68 3.30 2.89 2.95 -
P/RPS 0.30 0.36 0.77 2.04 0.42 0.52 0.76 -46.09%
P/EPS 9.15 13.10 23.03 56.62 10.61 11.70 18.44 -37.24%
EY 10.93 7.63 4.34 1.77 9.42 8.55 5.42 59.41%
DY 5.72 2.87 2.11 0.00 0.00 0.00 2.71 64.32%
P/NAPS 1.14 1.15 1.59 1.74 1.60 1.39 1.48 -15.93%

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