[MSC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -80.31%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 783,377 506,677 309,250 131,759 719,457 574,898 371,017 64.35%
PBT 53,249 39,228 25,741 10,210 39,666 26,839 19,229 96.83%
Tax -24,293 -19,418 -12,423 -5,524 -15,862 -10,862 -6,874 131.48%
NP 28,956 19,810 13,318 4,686 23,804 15,977 12,355 76.16%
-
NP to SH 28,956 19,810 13,318 4,686 23,804 15,977 12,355 76.16%
-
Tax Rate 45.62% 49.50% 48.26% 54.10% 39.99% 40.47% 35.75% -
Total Cost 754,421 486,867 295,932 127,073 695,653 558,921 358,662 63.94%
-
Net Worth 204,218 190,596 195,546 188,195 190,732 182,272 178,960 9.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 13,514 13,506 7,521 7,558 12,465 6,000 5,990 71.76%
Div Payout % 46.67% 68.18% 56.47% 161.29% 52.37% 37.56% 48.48% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 204,218 190,596 195,546 188,195 190,732 182,272 178,960 9.17%
NOSH 75,080 75,037 75,210 75,580 75,091 75,009 74,878 0.17%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.70% 3.91% 4.31% 3.56% 3.31% 2.78% 3.33% -
ROE 14.18% 10.39% 6.81% 2.49% 12.48% 8.77% 6.90% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,043.39 675.23 411.18 174.33 958.11 766.43 495.49 64.06%
EPS 38.60 26.40 17.80 6.20 31.70 21.30 16.50 75.95%
DPS 18.00 18.00 10.00 10.00 16.60 8.00 8.00 71.45%
NAPS 2.72 2.54 2.60 2.49 2.54 2.43 2.39 8.97%
Adjusted Per Share Value based on latest NOSH - 75,580
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 186.52 120.64 73.63 31.37 171.30 136.88 88.34 64.35%
EPS 6.89 4.72 3.17 1.12 5.67 3.80 2.94 76.16%
DPS 3.22 3.22 1.79 1.80 2.97 1.43 1.43 71.54%
NAPS 0.4862 0.4538 0.4656 0.4481 0.4541 0.434 0.4261 9.16%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.60 3.42 3.40 2.83 2.65 3.40 3.60 -
P/RPS 0.44 0.51 0.83 1.62 0.28 0.44 0.73 -28.57%
P/EPS 11.93 12.95 19.20 45.65 8.36 15.96 21.82 -33.06%
EY 8.38 7.72 5.21 2.19 11.96 6.26 4.58 49.43%
DY 3.91 5.26 2.94 3.53 6.26 2.35 2.22 45.69%
P/NAPS 1.69 1.35 1.31 1.14 1.04 1.40 1.51 7.77%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 -
Price 4.90 3.60 3.26 2.95 2.90 2.79 3.80 -
P/RPS 0.47 0.53 0.79 1.69 0.30 0.36 0.77 -27.97%
P/EPS 12.71 13.64 18.41 47.58 9.15 13.10 23.03 -32.64%
EY 7.87 7.33 5.43 2.10 10.93 7.63 4.34 48.54%
DY 3.67 5.00 3.07 3.39 5.72 2.87 2.11 44.48%
P/NAPS 1.80 1.42 1.25 1.18 1.14 1.15 1.59 8.59%

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