[MSC] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 2.63%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 144,559 203,881 234,559 136,458 162,503 127,220 143,481 0.49%
PBT 12,827 7,610 12,198 7,031 7,462 9,228 6,564 56.11%
Tax -5,000 -3,988 -4,752 -2,122 -2,679 -2,751 -1,951 86.95%
NP 7,827 3,622 7,446 4,909 4,783 6,477 4,613 42.12%
-
NP to SH 7,827 3,622 7,446 4,909 4,783 6,477 4,613 42.12%
-
Tax Rate 38.98% 52.40% 38.96% 30.18% 35.90% 29.81% 29.72% -
Total Cost 136,732 200,259 227,113 131,549 157,720 120,743 138,868 -1.02%
-
Net Worth 191,159 183,363 179,756 160,108 153,952 156,653 150,489 17.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 6,016 - 8,968 - 6,049 -
Div Payout % - - 80.81% - 187.50% - 131.15% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 191,159 183,363 179,756 160,108 153,952 156,653 150,489 17.23%
NOSH 75,259 75,458 75,212 75,523 74,734 75,313 75,622 -0.31%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.41% 1.78% 3.17% 3.60% 2.94% 5.09% 3.22% -
ROE 4.09% 1.98% 4.14% 3.07% 3.11% 4.13% 3.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 192.08 270.19 311.86 180.68 217.44 168.92 189.73 0.82%
EPS 10.40 4.80 9.90 6.50 6.40 8.60 6.10 42.57%
DPS 0.00 0.00 8.00 0.00 12.00 0.00 8.00 -
NAPS 2.54 2.43 2.39 2.12 2.06 2.08 1.99 17.61%
Adjusted Per Share Value based on latest NOSH - 75,523
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.42 48.54 55.85 32.49 38.69 30.29 34.16 0.50%
EPS 1.86 0.86 1.77 1.17 1.14 1.54 1.10 41.79%
DPS 0.00 0.00 1.43 0.00 2.14 0.00 1.44 -
NAPS 0.4551 0.4366 0.428 0.3812 0.3666 0.373 0.3583 17.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.65 3.40 3.60 3.90 3.12 2.55 2.79 -
P/RPS 1.38 1.26 1.15 2.16 1.43 1.51 1.47 -4.11%
P/EPS 25.48 70.83 36.36 60.00 48.75 29.65 45.74 -32.22%
EY 3.92 1.41 2.75 1.67 2.05 3.37 2.19 47.26%
DY 0.00 0.00 2.22 0.00 3.85 0.00 2.87 -
P/NAPS 1.04 1.40 1.51 1.84 1.51 1.23 1.40 -17.93%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 29/05/02 01/03/02 28/11/01 29/08/01 -
Price 2.90 2.79 3.80 3.68 3.30 2.89 2.95 -
P/RPS 1.51 1.03 1.22 2.04 1.52 1.71 1.55 -1.72%
P/EPS 27.88 58.12 38.38 56.62 51.56 33.60 48.36 -30.66%
EY 3.59 1.72 2.61 1.77 1.94 2.98 2.07 44.20%
DY 0.00 0.00 2.11 0.00 3.64 0.00 2.71 -
P/NAPS 1.14 1.15 1.59 1.74 1.60 1.39 1.48 -15.93%

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