[MSC] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -51.36%
YoY- -44.08%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 177,491 131,759 144,559 203,881 234,559 136,458 162,503 6.07%
PBT 15,531 10,210 12,827 7,610 12,198 7,031 7,462 63.23%
Tax -7,525 -5,524 -5,000 -3,988 -4,752 -2,122 -2,679 99.45%
NP 8,006 4,686 7,827 3,622 7,446 4,909 4,783 41.10%
-
NP to SH 8,006 4,686 7,827 3,622 7,446 4,909 4,783 41.10%
-
Tax Rate 48.45% 54.10% 38.98% 52.40% 38.96% 30.18% 35.90% -
Total Cost 169,485 127,073 136,732 200,259 227,113 131,549 157,720 4.92%
-
Net Worth 194,386 188,195 191,159 183,363 179,756 160,108 153,952 16.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 7,558 - - 6,016 - 8,968 -
Div Payout % - 161.29% - - 80.81% - 187.50% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 194,386 188,195 191,159 183,363 179,756 160,108 153,952 16.87%
NOSH 74,764 75,580 75,259 75,458 75,212 75,523 74,734 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.51% 3.56% 5.41% 1.78% 3.17% 3.60% 2.94% -
ROE 4.12% 2.49% 4.09% 1.98% 4.14% 3.07% 3.11% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 237.40 174.33 192.08 270.19 311.86 180.68 217.44 6.04%
EPS 10.70 6.20 10.40 4.80 9.90 6.50 6.40 40.99%
DPS 0.00 10.00 0.00 0.00 8.00 0.00 12.00 -
NAPS 2.60 2.49 2.54 2.43 2.39 2.12 2.06 16.83%
Adjusted Per Share Value based on latest NOSH - 75,458
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.26 31.37 34.42 48.54 55.85 32.49 38.69 6.07%
EPS 1.91 1.12 1.86 0.86 1.77 1.17 1.14 41.19%
DPS 0.00 1.80 0.00 0.00 1.43 0.00 2.14 -
NAPS 0.4628 0.4481 0.4551 0.4366 0.428 0.3812 0.3666 16.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.40 2.83 2.65 3.40 3.60 3.90 3.12 -
P/RPS 1.43 1.62 1.38 1.26 1.15 2.16 1.43 0.00%
P/EPS 31.75 45.65 25.48 70.83 36.36 60.00 48.75 -24.92%
EY 3.15 2.19 3.92 1.41 2.75 1.67 2.05 33.26%
DY 0.00 3.53 0.00 0.00 2.22 0.00 3.85 -
P/NAPS 1.31 1.14 1.04 1.40 1.51 1.84 1.51 -9.06%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 29/05/02 01/03/02 -
Price 3.26 2.95 2.90 2.79 3.80 3.68 3.30 -
P/RPS 1.37 1.69 1.51 1.03 1.22 2.04 1.52 -6.70%
P/EPS 30.44 47.58 27.88 58.12 38.38 56.62 51.56 -29.69%
EY 3.28 2.10 3.59 1.72 2.61 1.77 1.94 42.05%
DY 0.00 3.39 0.00 0.00 2.11 0.00 3.64 -
P/NAPS 1.25 1.18 1.14 1.15 1.59 1.74 1.60 -15.21%

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