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

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Cumulative Result
Revenue	783,377	506,677	309,250	131,759	719,457	574,898	371,017	64.35%
YoY %	54.61%	63.84%	134.71%	-81.69%	25.15%	54.95%	-	-
Horiz. %	211.14%	136.56%	83.35%	35.51%	193.91%	154.95%	100.00%	-
PBT	53,249	39,228	25,741	10,210	39,666	26,839	19,229	96.83%
YoY %	35.74%	52.40%	152.12%	-74.26%	47.79%	39.58%	-	-
Horiz. %	276.92%	204.00%	133.87%	53.10%	206.28%	139.58%	100.00%	-
Tax	-24,293	-19,418	-12,423	-5,524	-15,862	-10,862	-6,874	131.48%
YoY %	-25.11%	-56.31%	-124.89%	65.17%	-46.03%	-58.02%	-	-
Horiz. %	353.40%	282.48%	180.72%	80.36%	230.75%	158.02%	100.00%	-
NP	28,956	19,810	13,318	4,686	23,804	15,977	12,355	76.16%
YoY %	46.17%	48.75%	184.21%	-80.31%	48.99%	29.32%	-	-
Horiz. %	234.37%	160.34%	107.79%	37.93%	192.67%	129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,956	19,810	13,318	4,686	23,804	15,977	12,355	76.16%
YoY %	46.17%	48.75%	184.21%	-80.31%	48.99%	29.32%	-	-
Horiz. %	234.37%	160.34%	107.79%	37.93%	192.67%	129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.62%	49.50%	48.26%	54.10%	39.99%	40.47%	35.75%	-
YoY %	-7.84%	2.57%	-10.79%	35.28%	-1.19%	13.20%	-	-
Horiz. %	127.61%	138.46%	134.99%	151.33%	111.86%	113.20%	100.00%	-
Total Cost	754,421	486,867	295,932	127,073	695,653	558,921	358,662	63.94%
YoY %	54.95%	64.52%	132.88%	-81.73%	24.46%	55.84%	-	-
Horiz. %	210.34%	135.75%	82.51%	35.43%	193.96%	155.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	204,218	190,596	195,546	188,195	190,732	182,272	178,960	9.17%
YoY %	7.15%	-2.53%	3.91%	-1.33%	4.64%	1.85%	-	-
Horiz. %	114.11%	106.50%	109.27%	105.16%	106.58%	101.85%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	13,514	13,506	7,521	7,558	12,465	6,000	5,990	71.76%
YoY %	0.06%	79.58%	-0.49%	-39.37%	107.75%	0.17%	-	-
Horiz. %	225.61%	225.48%	125.56%	126.18%	208.10%	100.17%	100.00%	-
Div Payout %	46.67%	68.18%	56.47%	161.29%	52.37%	37.56%	48.48%	-
YoY %	-31.55%	20.74%	-64.99%	207.98%	39.43%	-22.52%	-	-
Horiz. %	96.27%	140.64%	116.48%	332.69%	108.02%	77.48%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	204,218	190,596	195,546	188,195	190,732	182,272	178,960	9.17%
YoY %	7.15%	-2.53%	3.91%	-1.33%	4.64%	1.85%	-	-
Horiz. %	114.11%	106.50%	109.27%	105.16%	106.58%	101.85%	100.00%	-
NOSH	75,080	75,037	75,210	75,580	75,091	75,009	74,878	0.17%
YoY %	0.06%	-0.23%	-0.49%	0.65%	0.11%	0.17%	-	-
Horiz. %	100.27%	100.21%	100.44%	100.94%	100.28%	100.17%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	3.70%	3.91%	4.31%	3.56%	3.31%	2.78%	3.33%	-
YoY %	-5.37%	-9.28%	21.07%	7.55%	19.06%	-16.52%	-	-
Horiz. %	111.11%	117.42%	129.43%	106.91%	99.40%	83.48%	100.00%	-
ROE	14.18%	10.39%	6.81%	2.49%	12.48%	8.77%	6.90%	-
YoY %	36.48%	52.57%	173.49%	-80.05%	42.30%	27.10%	-	-
Horiz. %	205.51%	150.58%	98.70%	36.09%	180.87%	127.10%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	1,043.39	675.23	411.18	174.33	958.11	766.43	495.49	64.06%
YoY %	54.52%	64.22%	135.86%	-81.80%	25.01%	54.68%	-	-
Horiz. %	210.58%	136.28%	82.98%	35.18%	193.37%	154.68%	100.00%	-
EPS	38.60	26.40	17.80	6.20	31.70	21.30	16.50	75.95%
YoY %	46.21%	48.31%	187.10%	-80.44%	48.83%	29.09%	-	-
Horiz. %	233.94%	160.00%	107.88%	37.58%	192.12%	129.09%	100.00%	-
DPS	18.00	18.00	10.00	10.00	16.60	8.00	8.00	71.45%
YoY %	0.00%	80.00%	0.00%	-39.76%	107.50%	0.00%	-	-
Horiz. %	225.00%	225.00%	125.00%	125.00%	207.50%	100.00%	100.00%	-
NAPS	2.72	2.54	2.60	2.49	2.54	2.43	2.39	8.97%
YoY %	7.09%	-2.31%	4.42%	-1.97%	4.53%	1.67%	-	-
Horiz. %	113.81%	106.28%	108.79%	104.18%	106.28%	101.67%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 75,580
RPS	186.52	120.64	73.63	31.37	171.30	136.88	88.34	64.35%
YoY %	54.61%	63.85%	134.71%	-81.69%	25.15%	54.95%	-	-
Horiz. %	211.14%	136.56%	83.35%	35.51%	193.91%	154.95%	100.00%	-
EPS	6.89	4.72	3.17	1.12	5.67	3.80	2.94	76.16%
YoY %	45.97%	48.90%	183.04%	-80.25%	49.21%	29.25%	-	-
Horiz. %	234.35%	160.54%	107.82%	38.10%	192.86%	129.25%	100.00%	-
DPS	3.22	3.22	1.79	1.80	2.97	1.43	1.43	71.54%
YoY %	0.00%	79.89%	-0.56%	-39.39%	107.69%	0.00%	-	-
Horiz. %	225.17%	225.17%	125.17%	125.87%	207.69%	100.00%	100.00%	-
NAPS	0.4862	0.4538	0.4656	0.4481	0.4541	0.434	0.4261	9.16%
YoY %	7.14%	-2.53%	3.91%	-1.32%	4.63%	1.85%	-	-
Horiz. %	114.10%	106.50%	109.27%	105.16%	106.57%	101.85%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-13.73%	-38.55%	-48.77%	478.57%	-36.36%	-39.73%	-	-
Horiz. %	60.27%	69.86%	113.70%	221.92%	38.36%	60.27%	100.00%	-
P/EPS	11.93	12.95	19.20	45.65	8.36	15.96	21.82	-33.06%
YoY %	-7.88%	-32.55%	-57.94%	446.05%	-47.62%	-26.86%	-	-
Horiz. %	54.67%	59.35%	87.99%	209.21%	38.31%	73.14%	100.00%	-
EY	8.38	7.72	5.21	2.19	11.96	6.26	4.58	49.43%
YoY %	8.55%	48.18%	137.90%	-81.69%	91.05%	36.68%	-	-
Horiz. %	182.97%	168.56%	113.76%	47.82%	261.14%	136.68%	100.00%	-
DY	3.91	5.26	2.94	3.53	6.26	2.35	2.22	45.69%
YoY %	-25.67%	78.91%	-16.71%	-43.61%	166.38%	5.86%	-	-
Horiz. %	176.13%	236.94%	132.43%	159.01%	281.98%	105.86%	100.00%	-
P/NAPS	1.69	1.35	1.31	1.14	1.04	1.40	1.51	7.77%
YoY %	25.19%	3.05%	14.91%	9.62%	-25.71%	-7.28%	-	-
Horiz. %	111.92%	89.40%	86.75%	75.50%	68.87%	92.72%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-11.32%	-32.91%	-53.25%	463.33%	-16.67%	-53.25%	-	-
Horiz. %	61.04%	68.83%	102.60%	219.48%	38.96%	46.75%	100.00%	-
P/EPS	12.71	13.64	18.41	47.58	9.15	13.10	23.03	-32.64%
YoY %	-6.82%	-25.91%	-61.31%	420.00%	-30.15%	-43.12%	-	-
Horiz. %	55.19%	59.23%	79.94%	206.60%	39.73%	56.88%	100.00%	-
EY	7.87	7.33	5.43	2.10	10.93	7.63	4.34	48.54%
YoY %	7.37%	34.99%	158.57%	-80.79%	43.25%	75.81%	-	-
Horiz. %	181.34%	168.89%	125.12%	48.39%	251.84%	175.81%	100.00%	-
DY	3.67	5.00	3.07	3.39	5.72	2.87	2.11	44.48%
YoY %	-26.60%	62.87%	-9.44%	-40.73%	99.30%	36.02%	-	-
Horiz. %	173.93%	236.97%	145.50%	160.66%	271.09%	136.02%	100.00%	-
P/NAPS	1.80	1.42	1.25	1.18	1.14	1.15	1.59	8.59%
YoY %	26.76%	13.60%	5.93%	3.51%	-0.87%	-27.67%	-	-
Horiz. %	113.21%	89.31%	78.62%	74.21%	71.70%	72.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos