[MSC] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 116.1%
YoY- 63.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 197,427 177,491 131,759 144,559 203,881 234,559 136,458 27.89%
PBT 13,487 15,531 10,210 12,827 7,610 12,198 7,031 54.32%
Tax -6,914 -7,525 -5,524 -5,000 -3,988 -4,752 -2,122 119.62%
NP 6,573 8,006 4,686 7,827 3,622 7,446 4,909 21.46%
-
NP to SH 6,573 8,006 4,686 7,827 3,622 7,446 4,909 21.46%
-
Tax Rate 51.26% 48.45% 54.10% 38.98% 52.40% 38.96% 30.18% -
Total Cost 190,854 169,485 127,073 136,732 200,259 227,113 131,549 28.12%
-
Net Worth 189,720 194,386 188,195 191,159 183,363 179,756 160,108 11.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 7,558 - - 6,016 - -
Div Payout % - - 161.29% - - 80.81% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 189,720 194,386 188,195 191,159 183,363 179,756 160,108 11.96%
NOSH 74,693 74,764 75,580 75,259 75,458 75,212 75,523 -0.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.33% 4.51% 3.56% 5.41% 1.78% 3.17% 3.60% -
ROE 3.46% 4.12% 2.49% 4.09% 1.98% 4.14% 3.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 264.32 237.40 174.33 192.08 270.19 311.86 180.68 28.83%
EPS 8.80 10.70 6.20 10.40 4.80 9.90 6.50 22.35%
DPS 0.00 0.00 10.00 0.00 0.00 8.00 0.00 -
NAPS 2.54 2.60 2.49 2.54 2.43 2.39 2.12 12.79%
Adjusted Per Share Value based on latest NOSH - 75,259
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.01 42.26 31.37 34.42 48.54 55.85 32.49 27.89%
EPS 1.57 1.91 1.12 1.86 0.86 1.77 1.17 21.63%
DPS 0.00 0.00 1.80 0.00 0.00 1.43 0.00 -
NAPS 0.4517 0.4628 0.4481 0.4551 0.4366 0.428 0.3812 11.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.42 3.40 2.83 2.65 3.40 3.60 3.90 -
P/RPS 1.29 1.43 1.62 1.38 1.26 1.15 2.16 -29.05%
P/EPS 38.86 31.75 45.65 25.48 70.83 36.36 60.00 -25.12%
EY 2.57 3.15 2.19 3.92 1.41 2.75 1.67 33.25%
DY 0.00 0.00 3.53 0.00 0.00 2.22 0.00 -
P/NAPS 1.35 1.31 1.14 1.04 1.40 1.51 1.84 -18.63%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 29/05/02 -
Price 3.60 3.26 2.95 2.90 2.79 3.80 3.68 -
P/RPS 1.36 1.37 1.69 1.51 1.03 1.22 2.04 -23.66%
P/EPS 40.91 30.44 47.58 27.88 58.12 38.38 56.62 -19.46%
EY 2.44 3.28 2.10 3.59 1.72 2.61 1.77 23.83%
DY 0.00 0.00 3.39 0.00 0.00 2.11 0.00 -
P/NAPS 1.42 1.25 1.18 1.14 1.15 1.59 1.74 -12.66%

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