[MSC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 70.85%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 296,784 276,700 197,427 177,491 131,759 144,559 203,881 28.41%
PBT 18,711 14,021 13,487 15,531 10,210 12,827 7,610 82.06%
Tax -7,854 -4,875 -6,914 -7,525 -5,524 -5,000 -3,988 57.05%
NP 10,857 9,146 6,573 8,006 4,686 7,827 3,622 107.75%
-
NP to SH 10,857 9,146 6,573 8,006 4,686 7,827 3,622 107.75%
-
Tax Rate 41.98% 34.77% 51.26% 48.45% 54.10% 38.98% 52.40% -
Total Cost 285,927 267,554 190,854 169,485 127,073 136,732 200,259 26.76%
-
Net Worth 207,406 150,363 189,720 194,386 188,195 191,159 183,363 8.55%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 7,562 - - - 7,558 - - -
Div Payout % 69.66% - - - 161.29% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 207,406 150,363 189,720 194,386 188,195 191,159 183,363 8.55%
NOSH 74,875 75,181 74,693 74,764 75,580 75,259 75,458 -0.51%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.66% 3.31% 3.33% 4.51% 3.56% 5.41% 1.78% -
ROE 5.23% 6.08% 3.46% 4.12% 2.49% 4.09% 1.98% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 396.37 368.04 264.32 237.40 174.33 192.08 270.19 29.07%
EPS 14.50 12.20 8.80 10.70 6.20 10.40 4.80 108.82%
DPS 10.10 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.77 2.00 2.54 2.60 2.49 2.54 2.43 9.11%
Adjusted Per Share Value based on latest NOSH - 74,764
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 70.66 65.88 47.01 42.26 31.37 34.42 48.54 28.41%
EPS 2.59 2.18 1.57 1.91 1.12 1.86 0.86 108.40%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.4938 0.358 0.4517 0.4628 0.4481 0.4551 0.4366 8.54%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.35 4.60 3.42 3.40 2.83 2.65 3.40 -
P/RPS 1.60 1.25 1.29 1.43 1.62 1.38 1.26 17.24%
P/EPS 43.79 37.81 38.86 31.75 45.65 25.48 70.83 -27.40%
EY 2.28 2.64 2.57 3.15 2.19 3.92 1.41 37.72%
DY 1.59 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 2.29 2.30 1.35 1.31 1.14 1.04 1.40 38.78%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 27/11/02 -
Price 7.05 4.90 3.60 3.26 2.95 2.90 2.79 -
P/RPS 1.78 1.33 1.36 1.37 1.69 1.51 1.03 43.96%
P/EPS 48.62 40.28 40.91 30.44 47.58 27.88 58.12 -11.20%
EY 2.06 2.48 2.44 3.28 2.10 3.59 1.72 12.76%
DY 1.43 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 2.55 2.45 1.42 1.25 1.18 1.14 1.15 69.96%

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