[MSC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.9%
YoY- 81.47%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 500,162 296,784 276,700 197,427 177,491 131,759 144,559 128.93%
PBT 38,374 18,711 14,021 13,487 15,531 10,210 12,827 107.76%
Tax -21,578 -7,854 -4,875 -6,914 -7,525 -5,524 -5,000 165.30%
NP 16,796 10,857 9,146 6,573 8,006 4,686 7,827 66.44%
-
NP to SH 16,796 10,857 9,146 6,573 8,006 4,686 7,827 66.44%
-
Tax Rate 56.23% 41.98% 34.77% 51.26% 48.45% 54.10% 38.98% -
Total Cost 483,366 285,927 267,554 190,854 169,485 127,073 136,732 132.24%
-
Net Worth 224,196 207,406 150,363 189,720 194,386 188,195 191,159 11.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 7,562 - - - 7,558 - -
Div Payout % - 69.66% - - - 161.29% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 224,196 207,406 150,363 189,720 194,386 188,195 191,159 11.22%
NOSH 74,982 74,875 75,181 74,693 74,764 75,580 75,259 -0.24%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.36% 3.66% 3.31% 3.33% 4.51% 3.56% 5.41% -
ROE 7.49% 5.23% 6.08% 3.46% 4.12% 2.49% 4.09% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 667.04 396.37 368.04 264.32 237.40 174.33 192.08 129.49%
EPS 22.40 14.50 12.20 8.80 10.70 6.20 10.40 66.85%
DPS 0.00 10.10 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.99 2.77 2.00 2.54 2.60 2.49 2.54 11.49%
Adjusted Per Share Value based on latest NOSH - 74,693
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 119.09 70.66 65.88 47.01 42.26 31.37 34.42 128.93%
EPS 4.00 2.59 2.18 1.57 1.91 1.12 1.86 66.68%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.5338 0.4938 0.358 0.4517 0.4628 0.4481 0.4551 11.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.70 6.35 4.60 3.42 3.40 2.83 2.65 -
P/RPS 1.00 1.60 1.25 1.29 1.43 1.62 1.38 -19.33%
P/EPS 29.91 43.79 37.81 38.86 31.75 45.65 25.48 11.28%
EY 3.34 2.28 2.64 2.57 3.15 2.19 3.92 -10.13%
DY 0.00 1.59 0.00 0.00 0.00 3.53 0.00 -
P/NAPS 2.24 2.29 2.30 1.35 1.31 1.14 1.04 66.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 -
Price 6.70 7.05 4.90 3.60 3.26 2.95 2.90 -
P/RPS 1.00 1.78 1.33 1.36 1.37 1.69 1.51 -24.04%
P/EPS 29.91 48.62 40.28 40.91 30.44 47.58 27.88 4.80%
EY 3.34 2.06 2.48 2.44 3.28 2.10 3.59 -4.70%
DY 0.00 1.43 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 2.24 2.55 2.45 1.42 1.25 1.18 1.14 56.94%

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